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

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.89%
YoY- 88.95%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,664 51,176 52,971 67,428 53,648 53,196 55,391 1.52%
PBT 1,468 1,714 -644 3,170 1,551 -229 -187 -
Tax -427 -356 103 -827 -311 97 248 -
NP 1,041 1,358 -541 2,343 1,240 -132 61 60.38%
-
NP to SH 1,041 1,358 -541 2,343 1,240 -132 61 60.38%
-
Tax Rate 29.09% 20.77% - 26.09% 20.05% - - -
Total Cost 59,623 49,818 53,512 65,085 52,408 53,328 55,330 1.25%
-
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 1.72% 2.65% -1.02% 3.47% 2.31% -0.25% 0.11% -
ROE 3.03% 3.97% -1.75% 7.43% 4.33% -0.48% 0.25% -
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 40.34 34.03 35.22 44.83 35.67 35.46 41.80 -0.59%
EPS 0.69 0.90 -0.36 1.56 0.82 -0.09 0.05 54.81%
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 14.87 12.54 12.98 16.53 13.15 13.04 13.58 1.52%
EPS 0.26 0.33 -0.13 0.57 0.30 -0.03 0.01 72.03%
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 0.35 0.37 0.45 0.25 0.25 0.25 0.12 19.51%
P/EPS 20.23 13.84 -44.48 7.06 10.92 -102.27 108.61 -24.40%
EY 4.94 7.22 -2.25 14.16 9.16 -0.98 0.92 32.29%
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 0.33 0.35 0.40 0.31 0.28 0.23 0.17 11.67%
P/EPS 19.50 13.29 -38.92 8.99 12.13 -90.91 152.05 -28.96%
EY 5.13 7.52 -2.57 11.13 8.24 -1.10 0.66 40.69%
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