[ATRIUM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.44%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 13,282 14,184 16,153 16,682 16,796 16,796 16,480 -13.43%
PBT 15,458 8,408 14,823 10,945 10,994 11,004 24,413 -26.32%
Tax -316 0 0 0 0 0 0 -
NP 15,142 8,408 14,823 10,945 10,994 11,004 24,413 -27.33%
-
NP to SH 15,142 8,408 14,823 10,945 10,994 11,004 24,413 -27.33%
-
Tax Rate 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,860 5,776 1,330 5,737 5,802 5,792 -7,933 -62.07%
-
Net Worth 171,812 168,414 168,499 164,565 164,540 164,467 164,406 2.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,910 8,282 10,231 10,718 10,718 10,718 10,718 13.24%
Div Payout % 85.27% 98.51% 69.02% 97.93% 97.49% 97.41% 43.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 171,812 168,414 168,499 164,565 164,540 164,467 164,406 2.98%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 114.00% 59.28% 91.77% 65.61% 65.46% 65.52% 148.14% -
ROE 8.81% 4.99% 8.80% 6.65% 6.68% 6.69% 14.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.90 11.65 13.26 13.70 13.79 13.79 13.53 -13.45%
EPS 12.44 6.92 12.17 8.97 9.02 9.04 20.04 -27.29%
DPS 10.60 6.80 8.40 8.80 8.80 8.80 8.80 13.24%
NAPS 1.4106 1.3827 1.3834 1.3511 1.3509 1.3503 1.3498 2.98%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.00 5.34 6.08 6.28 6.32 6.32 6.21 -13.48%
EPS 5.70 3.17 5.58 4.12 4.14 4.14 9.19 -27.33%
DPS 4.86 3.12 3.85 4.04 4.04 4.04 4.04 13.14%
NAPS 0.647 0.6342 0.6345 0.6197 0.6196 0.6193 0.6191 2.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.21 1.19 1.28 1.26 1.27 1.30 -
P/RPS 10.45 10.39 8.97 9.35 9.14 9.21 9.61 5.76%
P/EPS 9.17 17.53 9.78 14.24 13.96 14.06 6.49 25.99%
EY 10.91 5.71 10.23 7.02 7.16 7.11 15.42 -20.64%
DY 9.30 5.62 7.06 6.88 6.98 6.93 6.77 23.64%
P/NAPS 0.81 0.88 0.86 0.95 0.93 0.94 0.96 -10.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 23/04/15 22/01/15 29/10/14 24/07/14 24/04/14 28/01/14 -
Price 1.13 1.20 1.24 1.27 1.26 1.31 1.24 -
P/RPS 10.36 10.30 9.35 9.27 9.14 9.50 9.16 8.57%
P/EPS 9.09 17.38 10.19 14.13 13.96 14.50 6.19 29.28%
EY 11.00 5.75 9.81 7.08 7.16 6.90 16.16 -22.67%
DY 9.38 5.67 6.77 6.93 6.98 6.72 7.10 20.46%
P/NAPS 0.80 0.87 0.90 0.94 0.93 0.97 0.92 -8.91%

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