[ATRIUM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 80.57%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,069 6,641 3,546 16,153 12,512 8,398 4,199 79.05%
PBT 9,733 7,729 2,102 14,823 8,209 5,497 2,751 132.00%
Tax -157 -158 0 0 0 0 0 -
NP 9,576 7,571 2,102 14,823 8,209 5,497 2,751 129.50%
-
NP to SH 9,576 7,571 2,102 14,823 8,209 5,497 2,751 129.50%
-
Tax Rate 1.61% 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 493 -930 1,444 1,330 4,303 2,901 1,448 -51.20%
-
Net Worth 169,437 171,812 168,414 168,499 164,565 164,540 164,467 2.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,465 6,455 2,070 10,231 8,038 5,359 2,679 115.17%
Div Payout % 88.40% 85.27% 98.51% 69.02% 97.93% 97.49% 97.41% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,437 171,812 168,414 168,499 164,565 164,540 164,467 2.00%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 95.10% 114.00% 59.28% 91.77% 65.61% 65.46% 65.52% -
ROE 5.65% 4.41% 1.25% 8.80% 4.99% 3.34% 1.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.27 5.45 2.91 13.26 10.27 6.89 3.45 79.01%
EPS 7.86 6.22 1.73 12.17 6.73 4.51 2.26 129.37%
DPS 6.95 5.30 1.70 8.40 6.60 4.40 2.20 115.14%
NAPS 1.3911 1.4106 1.3827 1.3834 1.3511 1.3509 1.3503 2.00%
Adjusted Per Share Value based on latest NOSH - 121,801
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.79 2.50 1.34 6.08 4.71 3.16 1.58 79.09%
EPS 3.61 2.85 0.79 5.58 3.09 2.07 1.04 129.07%
DPS 3.19 2.43 0.78 3.85 3.03 2.02 1.01 115.11%
NAPS 0.6381 0.647 0.6342 0.6345 0.6197 0.6196 0.6193 2.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.08 1.14 1.21 1.19 1.28 1.26 1.27 -
P/RPS 13.06 20.91 41.56 8.97 12.46 18.27 36.84 -49.87%
P/EPS 13.74 18.34 70.11 9.78 18.99 27.92 56.23 -60.88%
EY 7.28 5.45 1.43 10.23 5.27 3.58 1.78 155.52%
DY 6.44 4.65 1.40 7.06 5.16 3.49 1.73 140.00%
P/NAPS 0.78 0.81 0.88 0.86 0.95 0.93 0.94 -11.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 22/10/15 07/08/15 23/04/15 22/01/15 29/10/14 24/07/14 24/04/14 -
Price 1.12 1.13 1.20 1.24 1.27 1.26 1.31 -
P/RPS 13.55 20.73 41.22 9.35 12.36 18.27 38.00 -49.68%
P/EPS 14.25 18.18 69.53 10.19 18.84 27.92 58.00 -60.73%
EY 7.02 5.50 1.44 9.81 5.31 3.58 1.72 155.17%
DY 6.21 4.69 1.42 6.77 5.20 3.49 1.68 138.87%
P/NAPS 0.81 0.80 0.87 0.90 0.94 0.93 0.97 -11.31%

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