[AT] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 91.24%
YoY- 88.05%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 37,215 26,996 17,324 7,608 27,509 16,369 9,612 147.17%
PBT 1,254 818 451 -102 -1,627 -2,536 -2,546 -
Tax -930 -206 -100 -50 -176 -20 5,107 -
NP 324 612 351 -152 -1,803 -2,556 2,561 -74.89%
-
NP to SH 302 612 351 -152 -1,736 -2,478 -2,561 -
-
Tax Rate 74.16% 25.18% 22.17% - - - - -
Total Cost 36,891 26,384 16,973 7,760 29,312 18,925 7,051 202.29%
-
Net Worth 22,012 23,330 21,656 20,367 21,721 21,080 21,041 3.06%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 22,012 23,330 21,656 20,367 21,721 21,080 21,041 3.06%
NOSH 178,235 185,454 175,499 168,888 178,041 179,565 178,920 -0.25%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.87% 2.27% 2.03% -2.00% -6.55% -15.61% 26.64% -
ROE 1.37% 2.62% 1.62% -0.75% -7.99% -11.75% -12.17% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 20.88 14.56 9.87 4.50 15.45 9.12 5.37 147.88%
EPS 0.17 0.33 0.20 -0.09 -0.97 -1.38 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1258 0.1234 0.1206 0.122 0.1174 0.1176 3.32%
Adjusted Per Share Value based on latest NOSH - 168,888
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 16.45 11.93 7.66 3.36 12.16 7.24 4.25 147.13%
EPS 0.13 0.27 0.16 -0.07 -0.77 -1.10 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.1031 0.0957 0.09 0.096 0.0932 0.093 3.06%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.07 0.06 0.05 0.06 0.06 0.06 0.06 -
P/RPS 0.34 0.41 0.51 1.33 0.39 0.66 1.12 -54.92%
P/EPS 41.31 18.18 25.00 -66.67 -6.15 -4.35 -4.19 -
EY 2.42 5.50 4.00 -1.50 -16.25 -23.00 -23.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.41 0.50 0.49 0.51 0.51 7.71%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 24/01/11 26/10/10 28/07/10 28/04/10 26/01/10 26/10/09 -
Price 0.075 0.07 0.08 0.05 0.05 0.06 0.06 -
P/RPS 0.36 0.48 0.81 1.11 0.32 0.66 1.12 -53.17%
P/EPS 44.26 21.21 40.00 -55.56 -5.13 -4.35 -4.19 -
EY 2.26 4.71 2.50 -1.80 -19.50 -23.00 -23.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.65 0.41 0.41 0.51 0.51 12.71%

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