[ATRIUM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 118.18%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,231 8,114 4,050 14,134 10,559 7,039 3,520 128.89%
PBT 8,166 5,405 2,720 17,099 7,837 5,270 2,661 110.74%
Tax 0 0 0 0 0 0 0 -
NP 8,166 5,405 2,720 17,099 7,837 5,270 2,661 110.74%
-
NP to SH 8,166 5,405 2,720 17,099 7,837 5,270 2,661 110.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,065 2,709 1,330 -2,965 2,722 1,769 859 181.07%
-
Net Worth 137,367 137,281 134,602 134,538 127,975 127,782 127,582 5.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,038 5,359 2,679 2,594 7,800 5,233 2,612 111.13%
Div Payout % 98.44% 99.15% 98.52% 15.17% 99.53% 99.31% 98.17% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,367 137,281 134,602 134,538 127,975 127,782 127,582 5.03%
NOSH 121,801 121,801 121,801 121,787 121,881 121,709 121,506 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 66.76% 66.61% 67.16% 120.98% 74.22% 74.87% 75.60% -
ROE 5.94% 3.94% 2.02% 12.71% 6.12% 4.12% 2.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.04 6.66 3.33 11.61 8.66 5.78 2.90 128.33%
EPS 6.70 4.44 2.23 14.04 6.43 4.33 2.19 110.31%
DPS 6.60 4.40 2.20 2.13 6.40 4.30 2.15 110.78%
NAPS 1.1278 1.1271 1.1051 1.1047 1.05 1.0499 1.05 4.86%
Adjusted Per Share Value based on latest NOSH - 121,828
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.61 3.06 1.53 5.32 3.98 2.65 1.33 128.51%
EPS 3.08 2.04 1.02 6.44 2.95 1.98 1.00 111.25%
DPS 3.03 2.02 1.01 0.98 2.94 1.97 0.98 111.79%
NAPS 0.5173 0.517 0.5069 0.5066 0.4819 0.4812 0.4804 5.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.22 1.18 1.14 1.07 1.04 1.09 1.05 -
P/RPS 12.15 17.71 34.28 9.22 12.00 18.85 36.24 -51.64%
P/EPS 18.20 26.59 51.05 7.62 16.17 25.17 47.95 -47.48%
EY 5.50 3.76 1.96 13.12 6.18 3.97 2.09 90.27%
DY 5.41 3.73 1.93 1.99 6.15 3.94 2.05 90.63%
P/NAPS 1.08 1.05 1.03 0.97 0.99 1.04 1.00 5.24%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 19/07/12 24/04/12 17/01/12 27/10/11 26/07/11 25/04/11 -
Price 1.25 1.22 1.16 1.11 1.07 1.09 1.05 -
P/RPS 12.45 18.31 34.89 9.56 12.35 18.85 36.24 -50.85%
P/EPS 18.64 27.49 51.94 7.91 16.64 25.17 47.95 -46.64%
EY 5.36 3.64 1.93 12.65 6.01 3.97 2.09 87.03%
DY 5.28 3.61 1.90 1.92 5.98 3.94 2.05 87.57%
P/NAPS 1.11 1.08 1.05 1.00 1.02 1.04 1.00 7.18%

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