[ARTRONIQ] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 18.38%
YoY- -572.07%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 57,762 38,117 8,987 11,475 12,970 14,170 11,321 31.17%
PBT -1,817 -333 -787 -509 183 1,052 -280 36.53%
Tax -2,436 11 60 -15 -72 -194 52 -
NP -4,253 -322 -727 -524 111 858 -228 62.77%
-
NP to SH -4,253 -322 -727 -524 111 858 -228 62.77%
-
Tax Rate - - - - 39.34% 18.44% - -
Total Cost 62,015 38,439 9,714 11,999 12,859 13,312 11,549 32.29%
-
Net Worth 31,178 29,507 3,026,048 32,937 34,411 34,231 30,997 0.09%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 31,178 29,507 3,026,048 32,937 34,411 34,231 30,997 0.09%
NOSH 262,666 186,400 150,400 150,400 150,400 150,400 150,400 9.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -7.36% -0.84% -8.09% -4.57% 0.86% 6.06% -2.01% -
ROE -13.64% -1.09% -0.02% -1.59% 0.32% 2.51% -0.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.99 20.45 5.98 7.63 8.62 9.42 7.53 19.53%
EPS -1.62 -0.17 -0.48 -0.35 0.07 0.57 -0.15 48.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1583 20.12 0.219 0.2288 0.2276 0.2061 -8.77%
Adjusted Per Share Value based on latest NOSH - 150,400
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.16 9.34 2.20 2.81 3.18 3.47 2.78 31.13%
EPS -1.04 -0.08 -0.18 -0.13 0.03 0.21 -0.06 60.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0723 7.4176 0.0807 0.0844 0.0839 0.076 0.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.215 0.115 0.20 0.28 0.14 0.125 0.16 -
P/RPS 0.98 0.56 3.35 3.67 1.62 1.33 2.13 -12.12%
P/EPS -13.28 -66.57 -41.38 -80.37 189.69 21.91 -105.54 -29.18%
EY -7.53 -1.50 -2.42 -1.24 0.53 4.56 -0.95 41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.73 0.01 1.28 0.61 0.55 0.78 15.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 27/11/18 24/11/17 29/11/16 25/11/15 20/11/14 -
Price 0.325 0.125 0.16 0.235 0.135 0.12 0.14 -
P/RPS 1.48 0.61 2.68 3.08 1.57 1.27 1.86 -3.73%
P/EPS -20.07 -72.36 -33.10 -67.45 182.92 21.03 -92.35 -22.44%
EY -4.98 -1.38 -3.02 -1.48 0.55 4.75 -1.08 28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 0.79 0.01 1.07 0.59 0.53 0.68 26.11%

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