[ARTRONIQ] YoY TTM Result on 31-Mar-2021 [#1]

Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 46.92%
YoY- -161.0%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 45,650 202,476 188,592 107,653 64,312 51,392 54,419 -2.66%
PBT -10,889 2,124 -3,641 -2,084 -5,167 -3,768 681 -
Tax -1,229 -1,746 -2,636 -321 -1,178 -20 -18 91.43%
NP -12,118 378 -6,277 -2,405 -6,345 -3,788 663 -
-
NP to SH -12,180 -201 -6,277 -2,405 -5,046 -3,788 663 -
-
Tax Rate - 82.20% - - - - 2.64% -
Total Cost 57,768 202,098 194,869 110,058 70,657 55,180 53,756 1.11%
-
Net Worth 72,613 46,752 33,920 36,221 30,606 30,350 34,712 12.01%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 635 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 72,613 46,752 33,920 36,221 30,606 30,350 34,712 12.01%
NOSH 395,841 317,825 288,932 262,666 186,400 150,400 150,400 16.04%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -26.55% 0.19% -3.33% -2.23% -9.87% -7.37% 1.22% -
ROE -16.77% -0.43% -18.50% -6.64% -16.49% -12.48% 1.91% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.27 63.71 65.27 40.98 34.50 34.17 36.18 -14.29%
EPS -3.54 -0.06 -2.17 -0.92 -2.71 -2.52 0.44 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.1471 0.1174 0.1379 0.1642 0.2018 0.2308 -1.36%
Adjusted Per Share Value based on latest NOSH - 288,932
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.19 49.63 46.23 26.39 15.76 12.60 13.34 -2.66%
EPS -2.99 -0.05 -1.54 -0.59 -1.24 -0.93 0.16 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.1146 0.0831 0.0888 0.075 0.0744 0.0851 12.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.81 0.505 0.375 0.08 0.135 0.245 0.285 -
P/RPS 6.10 0.79 0.57 0.20 0.39 0.72 0.79 36.92%
P/EPS -22.88 -798.52 -17.26 -8.74 -4.99 -9.73 64.65 -
EY -4.37 -0.13 -5.79 -11.45 -20.05 -10.28 1.55 -
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.43 3.19 0.58 0.82 1.21 1.23 19.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/11/23 21/11/22 21/05/21 30/06/20 27/05/19 24/05/18 19/05/17 -
Price 0.845 0.565 0.375 0.165 0.13 0.21 0.55 -
P/RPS 6.37 0.89 0.57 0.40 0.38 0.61 1.52 24.64%
P/EPS -23.86 -893.39 -17.26 -18.02 -4.80 -8.34 124.77 -
EY -4.19 -0.11 -5.79 -5.55 -20.82 -11.99 0.80 -
DY 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.84 3.19 1.20 0.79 1.04 2.38 8.30%

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