[ATRIUM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.71%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,125 16,348 12,231 8,114 4,050 14,134 10,559 -46.52%
PBT 2,738 24,189 8,166 5,405 2,720 17,099 7,837 -50.36%
Tax 0 0 0 0 0 0 0 -
NP 2,738 24,189 8,166 5,405 2,720 17,099 7,837 -50.36%
-
NP to SH 2,738 24,189 8,166 5,405 2,720 17,099 7,837 -50.36%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,387 -7,841 4,065 2,709 1,330 -2,965 2,722 -36.17%
-
Net Worth 150,765 150,704 137,367 137,281 134,602 134,538 127,975 11.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,679 10,718 8,038 5,359 2,679 2,594 7,800 -50.92%
Div Payout % 97.87% 44.31% 98.44% 99.15% 98.52% 15.17% 99.53% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 150,765 150,704 137,367 137,281 134,602 134,538 127,975 11.53%
NOSH 121,801 121,801 121,801 121,801 121,801 121,787 121,881 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 66.38% 147.96% 66.76% 66.61% 67.16% 120.98% 74.22% -
ROE 1.82% 16.05% 5.94% 3.94% 2.02% 12.71% 6.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.39 13.42 10.04 6.66 3.33 11.61 8.66 -46.45%
EPS 2.25 19.86 6.70 4.44 2.23 14.04 6.43 -50.31%
DPS 2.20 8.80 6.60 4.40 2.20 2.13 6.40 -50.89%
NAPS 1.2378 1.2373 1.1278 1.1271 1.1051 1.1047 1.05 11.58%
Adjusted Per Share Value based on latest NOSH - 121,801
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.55 6.16 4.61 3.06 1.53 5.32 3.98 -46.64%
EPS 1.03 9.11 3.08 2.04 1.02 6.44 2.95 -50.38%
DPS 1.01 4.04 3.03 2.02 1.01 0.98 2.94 -50.91%
NAPS 0.5677 0.5675 0.5173 0.517 0.5069 0.5066 0.4819 11.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.26 1.29 1.22 1.18 1.14 1.07 1.04 -
P/RPS 37.20 9.61 12.15 17.71 34.28 9.22 12.00 112.45%
P/EPS 56.05 6.50 18.20 26.59 51.05 7.62 16.17 128.86%
EY 1.78 15.39 5.50 3.76 1.96 13.12 6.18 -56.35%
DY 1.75 6.82 5.41 3.73 1.93 1.99 6.15 -56.70%
P/NAPS 1.02 1.04 1.08 1.05 1.03 0.97 0.99 2.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 18/04/13 22/01/13 23/10/12 19/07/12 24/04/12 17/01/12 27/10/11 -
Price 1.28 1.26 1.25 1.22 1.16 1.11 1.07 -
P/RPS 37.80 9.39 12.45 18.31 34.89 9.56 12.35 110.66%
P/EPS 56.94 6.34 18.64 27.49 51.94 7.91 16.64 126.90%
EY 1.76 15.76 5.36 3.64 1.93 12.65 6.01 -55.86%
DY 1.72 6.98 5.28 3.61 1.90 1.92 5.98 -56.39%
P/NAPS 1.03 1.02 1.11 1.08 1.05 1.00 1.02 0.65%

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