[ATRIUM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 117.16%
YoY- 114.95%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 9,445 5,905 2,884 13,691 10,268 6,846 3,423 96.60%
PBT 5,897 3,080 2,066 17,112 7,880 5,203 2,610 72.09%
Tax 0 0 0 0 0 0 0 -
NP 5,897 3,080 2,066 17,112 7,880 5,203 2,610 72.09%
-
NP to SH 5,897 3,080 2,066 17,112 7,880 5,203 2,610 72.09%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,548 2,825 818 -3,421 2,388 1,643 813 166.81%
-
Net Worth 126,554 126,304 126,050 128,881 119,649 122,154 119,669 3.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,665 2,982 2,005 10,230 7,612 5,056 2,500 72.43%
Div Payout % 96.07% 96.84% 97.06% 59.79% 96.60% 97.19% 95.79% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 126,554 126,304 126,050 128,881 119,649 122,154 119,669 3.79%
NOSH 121,838 121,739 121,529 121,793 121,792 121,850 121,962 -0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 62.44% 52.16% 71.64% 124.99% 76.74% 76.00% 76.25% -
ROE 4.66% 2.44% 1.64% 13.28% 6.59% 4.26% 2.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.75 4.85 2.37 11.24 8.43 5.62 2.81 96.54%
EPS 4.84 2.53 1.70 14.05 6.47 4.27 2.14 72.21%
DPS 4.65 2.45 1.65 8.40 6.25 4.15 2.05 72.55%
NAPS 1.0387 1.0375 1.0372 1.0582 0.9824 1.0025 0.9812 3.86%
Adjusted Per Share Value based on latest NOSH - 121,794
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.56 2.22 1.09 5.16 3.87 2.58 1.29 96.62%
EPS 2.22 1.16 0.78 6.44 2.97 1.96 0.98 72.39%
DPS 2.13 1.12 0.76 3.85 2.87 1.90 0.94 72.43%
NAPS 0.4766 0.4756 0.4747 0.4853 0.4506 0.46 0.4506 3.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.78 0.66 0.61 0.67 0.81 0.77 0.94 -
P/RPS 10.06 13.61 25.70 5.96 9.61 13.71 33.49 -55.11%
P/EPS 16.12 26.09 35.88 4.77 12.52 18.03 43.93 -48.71%
EY 6.21 3.83 2.79 20.97 7.99 5.55 2.28 94.91%
DY 5.96 3.71 2.70 12.54 7.72 5.39 2.18 95.40%
P/NAPS 0.75 0.64 0.59 0.63 0.82 0.77 0.96 -15.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 06/08/09 04/05/09 23/01/09 21/10/08 21/07/08 18/04/08 -
Price 0.81 0.80 0.66 0.65 0.72 0.75 0.94 -
P/RPS 10.45 16.49 27.81 5.78 8.54 13.35 33.49 -53.96%
P/EPS 16.74 31.62 38.82 4.63 11.13 17.56 43.93 -47.40%
EY 5.98 3.16 2.58 21.62 8.99 5.69 2.28 90.07%
DY 5.74 3.06 2.50 12.92 8.68 5.53 2.18 90.56%
P/NAPS 0.78 0.77 0.64 0.61 0.73 0.75 0.96 -12.91%

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