[ATRIUM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
21-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.13%
YoY- 33.76%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,039 3,520 14,170 10,657 7,089 3,539 12,984 -33.58%
PBT 5,270 2,661 11,912 7,888 5,185 2,625 8,598 -27.90%
Tax 0 0 0 0 0 0 0 -
NP 5,270 2,661 11,912 7,888 5,185 2,625 8,598 -27.90%
-
NP to SH 5,270 2,661 11,912 7,888 5,185 2,625 8,598 -27.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,769 859 2,258 2,769 1,904 914 4,386 -45.50%
-
Net Worth 127,782 127,582 127,840 126,427 126,326 126,194 126,388 0.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,233 2,612 10,474 7,790 5,172 2,552 2,801 51.86%
Div Payout % 99.31% 98.17% 87.93% 98.77% 99.77% 97.22% 32.58% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 127,782 127,582 127,840 126,427 126,326 126,194 126,388 0.73%
NOSH 121,709 121,506 121,939 121,728 121,713 121,527 121,784 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 74.87% 75.60% 84.06% 74.02% 73.14% 74.17% 66.22% -
ROE 4.12% 2.09% 9.32% 6.24% 4.10% 2.08% 6.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.78 2.90 11.63 8.75 5.82 2.91 10.66 -33.58%
EPS 4.33 2.19 9.78 6.48 4.26 2.16 7.06 -27.87%
DPS 4.30 2.15 8.60 6.40 4.25 2.10 2.30 51.93%
NAPS 1.0499 1.05 1.0496 1.0386 1.0379 1.0384 1.0378 0.77%
Adjusted Per Share Value based on latest NOSH - 121,756
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.65 1.33 5.34 4.01 2.67 1.33 4.89 -33.60%
EPS 1.98 1.00 4.49 2.97 1.95 0.99 3.24 -28.05%
DPS 1.97 0.98 3.94 2.93 1.95 0.96 1.05 52.29%
NAPS 0.4812 0.4804 0.4814 0.4761 0.4757 0.4752 0.4759 0.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.09 1.05 1.06 1.00 0.96 0.94 0.92 -
P/RPS 18.85 36.24 9.11 11.42 16.48 32.28 8.63 68.58%
P/EPS 25.17 47.95 10.84 15.43 22.54 43.52 13.03 55.29%
EY 3.97 2.09 9.23 6.48 4.44 2.30 7.67 -35.61%
DY 3.94 2.05 8.11 6.40 4.43 2.23 2.50 35.53%
P/NAPS 1.04 1.00 1.01 0.96 0.92 0.91 0.89 10.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/07/11 25/04/11 25/01/11 21/10/10 22/07/10 27/04/10 21/01/10 -
Price 1.09 1.05 1.05 1.03 0.95 0.95 0.92 -
P/RPS 18.85 36.24 9.03 11.77 16.31 32.62 8.63 68.58%
P/EPS 25.17 47.95 10.74 15.90 22.30 43.98 13.03 55.29%
EY 3.97 2.09 9.31 6.29 4.48 2.27 7.67 -35.61%
DY 3.94 2.05 8.19 6.21 4.47 2.21 2.50 35.53%
P/NAPS 1.04 1.00 1.00 0.99 0.92 0.91 0.89 10.97%

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