[AT] QoQ Cumulative Quarter Result on 30-Nov-2005 [#3]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 152.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 16,216 7,959 26,125 14,962 8,149 4,826 5,984 94.01%
PBT 1,267 325 3,805 2,800 1,187 181 4,544 -57.22%
Tax -145 -35 -641 -616 -321 -37 -142 1.39%
NP 1,122 290 3,164 2,184 866 144 4,402 -59.69%
-
NP to SH 1,091 290 3,087 2,184 866 144 4,402 -60.44%
-
Tax Rate 11.44% 10.77% 16.85% 22.00% 27.04% 20.44% 3.12% -
Total Cost 15,094 7,669 22,961 12,778 7,283 4,682 1,582 348.00%
-
Net Worth 36,120 35,823 34,826 33,576 32,524 30,559 4,704 287.77%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 36,120 35,823 34,826 33,576 32,524 30,559 4,704 287.77%
NOSH 167,846 170,588 167,193 166,717 166,538 159,999 24,758 256.95%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 6.92% 3.64% 12.11% 14.60% 10.63% 2.98% 73.56% -
ROE 3.02% 0.81% 8.86% 6.50% 2.66% 0.47% 93.58% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 9.66 4.67 15.63 8.97 4.89 3.02 24.17 -45.65%
EPS 0.65 0.17 1.84 1.31 0.52 0.09 17.78 -88.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 0.21 0.2083 0.2014 0.1953 0.191 0.19 8.63%
Adjusted Per Share Value based on latest NOSH - 166,835
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 7.17 3.52 11.55 6.61 3.60 2.13 2.65 93.81%
EPS 0.48 0.13 1.36 0.97 0.38 0.06 1.95 -60.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.1584 0.154 0.1484 0.1438 0.1351 0.0208 287.74%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.22 0.30 0.29 0.19 0.19 0.19 0.34 -
P/RPS 2.28 6.43 1.86 2.12 3.88 6.30 1.41 37.64%
P/EPS 33.85 176.47 15.71 14.50 36.54 211.11 1.91 576.20%
EY 2.95 0.57 6.37 6.89 2.74 0.47 52.29 -85.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.43 1.39 0.94 0.97 0.99 1.79 -31.19%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/10/06 27/07/06 25/04/06 25/01/06 25/10/05 26/07/05 17/05/05 -
Price 0.35 0.30 0.33 0.28 0.23 0.27 0.19 -
P/RPS 3.62 6.43 2.11 3.12 4.70 8.95 0.79 175.11%
P/EPS 53.85 176.47 17.87 21.37 44.23 300.00 1.07 1253.42%
EY 1.86 0.57 5.60 4.68 2.26 0.33 93.58 -92.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.43 1.58 1.39 1.18 1.41 1.00 38.37%

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