[ATRIUM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.37%
YoY- 2.22%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,348 16,308 16,228 16,200 14,134 14,078 14,078 10.42%
PBT 24,189 10,888 10,810 10,880 17,099 10,449 10,540 73.55%
Tax 0 0 0 0 0 0 0 -
NP 24,189 10,888 10,810 10,880 17,099 10,449 10,540 73.55%
-
NP to SH 24,189 10,888 10,810 10,880 17,099 10,449 10,540 73.55%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,841 5,420 5,418 5,320 -2,965 3,629 3,538 -
-
Net Worth 150,704 137,367 137,281 134,602 134,538 127,975 127,782 11.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,718 10,718 10,718 10,718 2,594 10,400 10,466 1.59%
Div Payout % 44.31% 98.44% 99.15% 98.52% 15.17% 99.53% 99.31% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,704 137,367 137,281 134,602 134,538 127,975 127,782 11.57%
NOSH 121,801 121,801 121,801 121,801 121,787 121,881 121,709 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 147.96% 66.76% 66.61% 67.16% 120.98% 74.22% 74.87% -
ROE 16.05% 7.93% 7.87% 8.08% 12.71% 8.17% 8.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.42 13.39 13.32 13.30 11.61 11.55 11.57 10.34%
EPS 19.86 8.93 8.88 8.92 14.04 8.57 8.66 73.46%
DPS 8.80 8.80 8.80 8.80 2.13 8.53 8.60 1.53%
NAPS 1.2373 1.1278 1.1271 1.1051 1.1047 1.05 1.0499 11.51%
Adjusted Per Share Value based on latest NOSH - 121,801
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.16 6.14 6.11 6.10 5.32 5.30 5.30 10.49%
EPS 9.11 4.10 4.07 4.10 6.44 3.93 3.97 73.53%
DPS 4.04 4.04 4.04 4.04 0.98 3.92 3.94 1.67%
NAPS 0.5675 0.5173 0.517 0.5069 0.5066 0.4819 0.4812 11.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.29 1.22 1.18 1.14 1.07 1.04 1.09 -
P/RPS 9.61 9.11 8.86 8.57 9.22 9.00 9.42 1.33%
P/EPS 6.50 13.65 13.30 12.76 7.62 12.13 12.59 -35.51%
EY 15.39 7.33 7.52 7.84 13.12 8.24 7.94 55.14%
DY 6.82 7.21 7.46 7.72 1.99 8.21 7.89 -9.21%
P/NAPS 1.04 1.08 1.05 1.03 0.97 0.99 1.04 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/01/13 23/10/12 19/07/12 24/04/12 17/01/12 27/10/11 26/07/11 -
Price 1.26 1.25 1.22 1.16 1.11 1.07 1.09 -
P/RPS 9.39 9.34 9.16 8.72 9.56 9.26 9.42 -0.21%
P/EPS 6.34 13.98 13.75 12.99 7.91 12.48 12.59 -36.57%
EY 15.76 7.15 7.27 7.70 12.65 8.01 7.94 57.61%
DY 6.98 7.04 7.21 7.59 1.92 7.98 7.89 -7.81%
P/NAPS 1.02 1.11 1.08 1.05 1.00 1.02 1.04 -1.28%

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