[ARTRONIQ] YoY Quarter Result on 30-Sep-2013 [#3]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -75.19%
YoY- 461.11%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,970 14,170 11,321 13,538 10,480 10,235 14,968 -2.35%
PBT 183 1,052 -280 240 -14 -460 154 2.91%
Tax -72 -194 52 -45 -40 115 -207 -16.12%
NP 111 858 -228 195 -54 -345 -53 -
-
NP to SH 111 858 -228 195 -54 -345 -53 -
-
Tax Rate 39.34% 18.44% - 18.75% - - 134.42% -
Total Cost 12,859 13,312 11,549 13,343 10,534 10,580 15,021 -2.55%
-
Net Worth 34,411 34,231 30,997 31,538 28,651 27,359 24,393 5.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 34,411 34,231 30,997 31,538 28,651 27,359 24,393 5.89%
NOSH 150,400 150,400 150,400 150,400 150,400 149,999 132,500 2.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.86% 6.06% -2.01% 1.44% -0.52% -3.37% -0.35% -
ROE 0.32% 2.51% -0.74% 0.62% -0.19% -1.26% -0.22% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.62 9.42 7.53 9.00 6.97 6.82 11.30 -4.40%
EPS 0.07 0.57 -0.15 0.13 -0.04 -0.23 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 0.2276 0.2061 0.2097 0.1905 0.1824 0.1841 3.68%
Adjusted Per Share Value based on latest NOSH - 150,400
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.18 3.47 2.78 3.32 2.57 2.51 3.67 -2.35%
EPS 0.03 0.21 -0.06 0.05 -0.01 -0.08 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0839 0.076 0.0773 0.0702 0.0671 0.0598 5.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.14 0.125 0.16 0.11 0.09 0.09 0.05 -
P/RPS 1.62 1.33 2.13 1.22 1.29 1.32 0.44 24.23%
P/EPS 189.69 21.91 -105.54 84.84 -250.67 -39.13 -125.00 -
EY 0.53 4.56 -0.95 1.18 -0.40 -2.56 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.78 0.52 0.47 0.49 0.27 14.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 20/11/14 20/11/13 21/11/12 14/11/11 15/11/10 -
Price 0.135 0.12 0.14 0.14 0.10 0.08 0.07 -
P/RPS 1.57 1.27 1.86 1.56 1.44 1.17 0.62 16.73%
P/EPS 182.92 21.03 -92.35 107.98 -278.52 -34.78 -175.00 -
EY 0.55 4.75 -1.08 0.93 -0.36 -2.88 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.68 0.67 0.52 0.44 0.38 7.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment