[AT] QoQ Annualized Quarter Result on 31-May-2009 [#1]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -252.6%
YoY- -25540.0%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 27,509 21,825 19,224 18,300 31,248 32,864 34,920 -14.74%
PBT -1,627 -3,381 -5,092 -5,276 -1,487 -414 468 -
Tax -176 -26 10,214 -32 -15 -50 -50 131.93%
NP -1,803 -3,408 5,122 -5,308 -1,502 -465 418 -
-
NP to SH -1,736 -3,304 -5,122 -5,088 -1,443 -430 446 -
-
Tax Rate - - - - - - 10.68% -
Total Cost 29,312 25,233 14,102 23,608 32,750 33,329 34,502 -10.32%
-
Net Worth 21,721 21,080 21,041 22,251 23,426 24,404 25,737 -10.72%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 21,721 21,080 21,041 22,251 23,426 24,404 25,737 -10.72%
NOSH 178,041 179,565 178,920 179,154 178,148 179,444 185,833 -2.82%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -6.55% -15.61% 26.64% -29.01% -4.81% -1.42% 1.20% -
ROE -7.99% -15.67% -24.34% -22.87% -6.16% -1.76% 1.73% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 15.45 12.15 10.74 10.21 17.54 18.31 18.79 -12.26%
EPS -0.97 -1.84 -2.78 -2.84 -0.81 -0.24 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1174 0.1176 0.1242 0.1315 0.136 0.1385 -8.13%
Adjusted Per Share Value based on latest NOSH - 179,154
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 12.16 9.65 8.50 8.09 13.81 14.53 15.44 -14.75%
EPS -0.77 -1.46 -2.26 -2.25 -0.64 -0.19 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0932 0.093 0.0984 0.1036 0.1079 0.1138 -10.74%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.06 0.06 0.06 0.05 0.04 0.08 0.09 -
P/RPS 0.39 0.49 0.56 0.49 0.23 0.44 0.48 -12.96%
P/EPS -6.15 -3.26 -2.10 -1.76 -4.94 -33.33 37.50 -
EY -16.25 -30.67 -47.71 -56.80 -20.25 -3.00 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.40 0.30 0.59 0.65 -17.21%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 26/01/10 26/10/09 30/07/09 29/04/09 19/01/09 29/10/08 -
Price 0.05 0.06 0.06 0.06 0.04 0.07 0.05 -
P/RPS 0.32 0.49 0.56 0.59 0.23 0.38 0.27 12.02%
P/EPS -5.13 -3.26 -2.10 -2.11 -4.94 -29.17 20.83 -
EY -19.50 -30.67 -47.71 -47.33 -20.25 -3.43 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.51 0.48 0.30 0.51 0.36 9.08%

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