[ATRIUM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
04-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -51.71%
YoY- -20.84%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,984 12,593 11,810 11,536 13,691 13,690 13,692 -3.46%
PBT 8,598 7,862 6,160 8,264 17,112 10,506 10,406 -11.91%
Tax 0 0 0 0 0 0 0 -
NP 8,598 7,862 6,160 8,264 17,112 10,506 10,406 -11.91%
-
NP to SH 8,598 7,862 6,160 8,264 17,112 10,506 10,406 -11.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,386 4,730 5,650 3,272 -3,421 3,184 3,286 21.16%
-
Net Worth 126,388 126,553 126,304 126,050 128,881 119,649 122,154 2.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,801 7,554 5,965 8,020 10,230 10,149 10,113 -57.41%
Div Payout % 32.58% 96.07% 96.84% 97.06% 59.79% 96.60% 97.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 126,388 126,553 126,304 126,050 128,881 119,649 122,154 2.29%
NOSH 121,784 121,838 121,739 121,529 121,793 121,792 121,850 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 66.22% 62.44% 52.16% 71.64% 124.99% 76.74% 76.00% -
ROE 6.80% 6.21% 4.88% 6.56% 13.28% 8.78% 8.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.66 10.34 9.70 9.49 11.24 11.24 11.24 -3.46%
EPS 7.06 6.45 5.06 6.80 14.05 8.63 8.54 -11.88%
DPS 2.30 6.20 4.90 6.60 8.40 8.33 8.30 -57.39%
NAPS 1.0378 1.0387 1.0375 1.0372 1.0582 0.9824 1.0025 2.32%
Adjusted Per Share Value based on latest NOSH - 121,529
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.89 4.74 4.45 4.34 5.16 5.16 5.16 -3.51%
EPS 3.24 2.96 2.32 3.11 6.44 3.96 3.92 -11.89%
DPS 1.05 2.84 2.25 3.02 3.85 3.82 3.81 -57.55%
NAPS 0.4759 0.4766 0.4756 0.4747 0.4853 0.4506 0.46 2.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.92 0.78 0.66 0.61 0.67 0.81 0.77 -
P/RPS 8.63 7.55 6.80 6.43 5.96 7.21 6.85 16.59%
P/EPS 13.03 12.09 13.04 8.97 4.77 9.39 9.02 27.70%
EY 7.67 8.27 7.67 11.15 20.97 10.65 11.09 -21.74%
DY 2.50 7.95 7.42 10.82 12.54 10.29 10.78 -62.15%
P/NAPS 0.89 0.75 0.64 0.59 0.63 0.82 0.77 10.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 21/01/10 28/10/09 06/08/09 04/05/09 23/01/09 21/10/08 21/07/08 -
Price 0.92 0.81 0.80 0.66 0.65 0.72 0.75 -
P/RPS 8.63 7.84 8.25 6.95 5.78 6.41 6.67 18.68%
P/EPS 13.03 12.55 15.81 9.71 4.63 8.35 8.78 30.01%
EY 7.67 7.97 6.33 10.30 21.62 11.98 11.39 -23.11%
DY 2.50 7.65 6.13 10.00 12.92 11.57 11.07 -62.81%
P/NAPS 0.89 0.78 0.77 0.64 0.61 0.73 0.75 12.05%

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