[AT] QoQ Annualized Quarter Result on 31-Aug-2008 [#2]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 2130.0%
YoY- 106.5%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 18,300 31,248 32,864 34,920 29,156 27,578 30,138 -28.27%
PBT -5,276 -1,487 -414 468 60 -8,440 -4,482 11.47%
Tax -32 -15 -50 -50 -40 165 -48 -23.66%
NP -5,308 -1,502 -465 418 20 -8,275 -4,530 11.13%
-
NP to SH -5,088 -1,443 -430 446 20 -8,238 -4,573 7.36%
-
Tax Rate - - - 10.68% 66.67% - - -
Total Cost 23,608 32,750 33,329 34,502 29,136 35,853 34,669 -22.58%
-
Net Worth 22,251 23,426 24,404 25,737 6,865 23,486 27,439 -13.02%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 22,251 23,426 24,404 25,737 6,865 23,486 27,439 -13.02%
NOSH 179,154 178,148 179,444 185,833 50,000 171,437 168,137 4.31%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin -29.01% -4.81% -1.42% 1.20% 0.07% -30.01% -15.03% -
ROE -22.87% -6.16% -1.76% 1.73% 0.29% -35.07% -16.67% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 10.21 17.54 18.31 18.79 58.31 16.09 17.93 -31.27%
EPS -2.84 -0.81 -0.24 0.24 0.04 -4.81 -2.72 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1315 0.136 0.1385 0.1373 0.137 0.1632 -16.63%
Adjusted Per Share Value based on latest NOSH - 182,727
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 8.09 13.81 14.53 15.44 12.89 12.19 13.32 -28.26%
EPS -2.25 -0.64 -0.19 0.20 0.01 -3.64 -2.02 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.1036 0.1079 0.1138 0.0303 0.1038 0.1213 -13.00%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.05 0.04 0.08 0.09 0.12 0.10 0.13 -
P/RPS 0.49 0.23 0.44 0.48 0.21 0.62 0.73 -23.31%
P/EPS -1.76 -4.94 -33.33 37.50 300.00 -2.08 -4.78 -48.59%
EY -56.80 -20.25 -3.00 2.67 0.33 -48.05 -20.92 94.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.59 0.65 0.87 0.73 0.80 -36.97%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 19/01/09 29/10/08 28/07/08 29/04/08 29/01/08 -
Price 0.06 0.04 0.07 0.05 0.08 0.09 0.12 -
P/RPS 0.59 0.23 0.38 0.27 0.14 0.56 0.67 -8.12%
P/EPS -2.11 -4.94 -29.17 20.83 200.00 -1.87 -4.41 -38.79%
EY -47.33 -20.25 -3.43 4.80 0.50 -53.39 -22.67 63.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.30 0.51 0.36 0.58 0.66 0.74 -25.04%

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