[ATRIUM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.64%
YoY- 1.37%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,134 14,078 14,078 14,080 14,170 14,209 14,178 -0.20%
PBT 17,099 10,449 10,540 10,644 11,912 10,517 10,370 39.44%
Tax 0 0 0 0 0 0 0 -
NP 17,099 10,449 10,540 10,644 11,912 10,517 10,370 39.44%
-
NP to SH 17,099 10,449 10,540 10,644 11,912 10,517 10,370 39.44%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -2,965 3,629 3,538 3,436 2,258 3,692 3,808 -
-
Net Worth 134,538 127,975 127,782 127,582 127,840 126,427 126,326 4.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,594 10,400 10,466 10,449 10,474 10,387 10,345 -60.13%
Div Payout % 15.17% 99.53% 99.31% 98.17% 87.93% 98.77% 99.77% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 134,538 127,975 127,782 127,582 127,840 126,427 126,326 4.27%
NOSH 121,787 121,881 121,709 121,506 121,939 121,728 121,713 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 120.98% 74.22% 74.87% 75.60% 84.06% 74.02% 73.14% -
ROE 12.71% 8.17% 8.25% 8.34% 9.32% 8.32% 8.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.61 11.55 11.57 11.59 11.63 11.67 11.65 -0.22%
EPS 14.04 8.57 8.66 8.76 9.78 8.64 8.52 39.38%
DPS 2.13 8.53 8.60 8.60 8.60 8.53 8.50 -60.15%
NAPS 1.1047 1.05 1.0499 1.05 1.0496 1.0386 1.0379 4.23%
Adjusted Per Share Value based on latest NOSH - 121,506
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.32 5.30 5.30 5.30 5.34 5.35 5.34 -0.24%
EPS 6.44 3.93 3.97 4.01 4.49 3.96 3.91 39.34%
DPS 0.98 3.92 3.94 3.94 3.94 3.91 3.90 -60.07%
NAPS 0.5066 0.4819 0.4812 0.4804 0.4814 0.4761 0.4757 4.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.07 1.04 1.09 1.05 1.06 1.00 0.96 -
P/RPS 9.22 9.00 9.42 9.06 9.11 8.57 8.24 7.75%
P/EPS 7.62 12.13 12.59 11.99 10.84 11.57 11.27 -22.91%
EY 13.12 8.24 7.94 8.34 9.23 8.64 8.88 29.62%
DY 1.99 8.21 7.89 8.19 8.11 8.53 8.85 -62.92%
P/NAPS 0.97 0.99 1.04 1.00 1.01 0.96 0.92 3.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/01/12 27/10/11 26/07/11 25/04/11 25/01/11 21/10/10 22/07/10 -
Price 1.11 1.07 1.09 1.05 1.05 1.03 0.95 -
P/RPS 9.56 9.26 9.42 9.06 9.03 8.82 8.16 11.10%
P/EPS 7.91 12.48 12.59 11.99 10.74 11.92 11.15 -20.40%
EY 12.65 8.01 7.94 8.34 9.31 8.39 8.97 25.67%
DY 1.92 7.98 7.89 8.19 8.19 8.28 8.95 -64.06%
P/NAPS 1.00 1.02 1.04 1.00 1.00 0.99 0.92 5.70%

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