[ARTRONIQ] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,180 11,142 11,600 4,704 40.93%
PBT 469 241 715 209 30.88%
Tax -240 -89 -105 -29 102.14%
NP 229 152 610 180 8.34%
-
NP to SH 229 152 610 180 8.34%
-
Tax Rate 51.17% 36.93% 14.69% 13.88% -
Total Cost 12,951 10,990 10,990 4,524 41.94%
-
Net Worth 22,493 20,659 20,480 1,524 145.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 633 - - -
Div Payout % - 416.67% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 22,493 20,659 20,480 1,524 145.09%
NOSH 136,902 126,666 129,787 16,216 103.48%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.74% 1.36% 5.26% 3.83% -
ROE 1.02% 0.74% 2.98% 11.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.63 8.80 8.94 29.01 -30.73%
EPS 0.17 0.12 0.47 1.11 -46.46%
DPS 0.00 0.50 0.00 0.00 -
NAPS 0.1643 0.1631 0.1578 0.094 20.43%
Adjusted Per Share Value based on latest NOSH - 16,216
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.23 2.73 2.84 1.15 41.04%
EPS 0.06 0.04 0.15 0.04 14.45%
DPS 0.00 0.16 0.00 0.00 -
NAPS 0.0551 0.0506 0.0502 0.0037 145.82%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 0.17 0.31 0.37 0.00 -
P/RPS 1.77 3.52 4.14 0.00 -
P/EPS 101.63 258.33 78.72 0.00 -
EY 0.98 0.39 1.27 0.00 -
DY 0.00 1.61 0.00 0.00 -
P/NAPS 1.03 1.90 2.34 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 23/02/06 24/02/05 27/02/04 -
Price 0.17 0.36 0.37 0.40 -
P/RPS 1.77 4.09 4.14 1.38 8.64%
P/EPS 101.63 300.00 78.72 36.04 41.23%
EY 0.98 0.33 1.27 2.78 -29.33%
DY 0.00 1.39 0.00 0.00 -
P/NAPS 1.03 2.21 2.34 4.26 -37.67%

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