[ATRIUM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	13,691	10,268	6,846	3,423	10,141	6,718	3,316	156.26%
YoY %	33.34%	49.99%	100.00%	-66.25%	50.95%	102.59%	-	-
Horiz. %	412.88%	309.65%	206.45%	103.23%	305.82%	202.59%	100.00%	-
PBT	17,112	7,880	5,203	2,610	7,961	5,356	2,517	256.79%
YoY %	117.16%	51.45%	99.35%	-67.22%	48.64%	112.79%	-	-
Horiz. %	679.86%	313.07%	206.71%	103.69%	316.29%	212.79%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	17,112	7,880	5,203	2,610	7,961	5,356	2,517	256.79%
YoY %	117.16%	51.45%	99.35%	-67.22%	48.64%	112.79%	-	-
Horiz. %	679.86%	313.07%	206.71%	103.69%	316.29%	212.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,112	7,880	5,203	2,610	7,961	5,356	2,517	256.79%
YoY %	117.16%	51.45%	99.35%	-67.22%	48.64%	112.79%	-	-
Horiz. %	679.86%	313.07%	206.71%	103.69%	316.29%	212.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-3,421	2,388	1,643	813	2,180	1,362	799	-
YoY %	-243.26%	45.34%	102.09%	-62.71%	60.06%	70.46%	-	-
Horiz. %	-428.16%	298.87%	205.63%	101.75%	272.84%	170.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,881	119,649	122,154	119,669	119,293	119,536	119,162	5.34%
YoY %	7.72%	-2.05%	2.08%	0.32%	-0.20%	0.31%	-	-
Horiz. %	108.16%	100.41%	102.51%	100.43%	100.11%	100.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	10,230	7,612	5,056	2,500	7,912	5,112	2,431	159.51%
YoY %	34.39%	50.55%	102.24%	-68.40%	54.77%	110.28%	-	-
Horiz. %	420.81%	313.12%	207.98%	102.84%	325.46%	210.28%	100.00%	-
Div Payout %	59.79%	96.60%	97.19%	95.79%	99.39%	95.45%	96.62%	-
YoY %	-38.11%	-0.61%	1.46%	-3.62%	4.13%	-1.21%	-	-
Horiz. %	61.88%	99.98%	100.59%	99.14%	102.87%	98.79%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	128,881	119,649	122,154	119,669	119,293	119,536	119,162	5.34%
YoY %	7.72%	-2.05%	2.08%	0.32%	-0.20%	0.31%	-	-
Horiz. %	108.16%	100.41%	102.51%	100.43%	100.11%	100.31%	100.00%	-
NOSH	121,793	121,792	121,850	121,962	121,727	121,727	121,594	0.10%
YoY %	0.00%	-0.05%	-0.09%	0.19%	0.00%	0.11%	-	-
Horiz. %	100.16%	100.16%	100.21%	100.30%	100.11%	100.11%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	124.99%	76.74%	76.00%	76.25%	78.50%	79.73%	75.90%	-
YoY %	62.87%	0.97%	-0.33%	-2.87%	-1.54%	5.05%	-	-
Horiz. %	164.68%	101.11%	100.13%	100.46%	103.43%	105.05%	100.00%	-
ROE	13.28%	6.59%	4.26%	2.18%	6.67%	4.48%	2.11%	-
YoY %	101.52%	54.69%	95.41%	-67.32%	48.88%	112.32%	-	-
Horiz. %	629.38%	312.32%	201.90%	103.32%	316.11%	212.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	11.24	8.43	5.62	2.81	8.33	5.52	2.73	155.78%
YoY %	33.33%	50.00%	100.00%	-66.27%	50.91%	102.20%	-	-
Horiz. %	411.72%	308.79%	205.86%	102.93%	305.13%	202.20%	100.00%	-
EPS	14.05	6.47	4.27	2.14	6.54	4.40	2.07	256.41%
YoY %	117.16%	51.52%	99.53%	-67.28%	48.64%	112.56%	-	-
Horiz. %	678.74%	312.56%	206.28%	103.38%	315.94%	212.56%	100.00%	-
DPS	8.40	6.25	4.15	2.05	6.50	4.20	2.00	159.18%
YoY %	34.40%	50.60%	102.44%	-68.46%	54.76%	110.00%	-	-
Horiz. %	420.00%	312.50%	207.50%	102.50%	325.00%	210.00%	100.00%	-
NAPS	1.0582	0.9824	1.0025	0.9812	0.98	0.982	0.98	5.22%
YoY %	7.72%	-2.00%	2.17%	0.12%	-0.20%	0.20%	-	-
Horiz. %	107.98%	100.24%	102.30%	100.12%	100.00%	100.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,962
RPS	5.16	3.87	2.58	1.29	3.82	2.53	1.25	156.22%
YoY %	33.33%	50.00%	100.00%	-66.23%	50.99%	102.40%	-	-
Horiz. %	412.80%	309.60%	206.40%	103.20%	305.60%	202.40%	100.00%	-
EPS	6.44	2.97	1.96	0.98	3.00	2.02	0.95	256.11%
YoY %	116.84%	51.53%	100.00%	-67.33%	48.51%	112.63%	-	-
Horiz. %	677.89%	312.63%	206.32%	103.16%	315.79%	212.63%	100.00%	-
DPS	3.85	2.87	1.90	0.94	2.98	1.93	0.92	158.56%
YoY %	34.15%	51.05%	102.13%	-68.46%	54.40%	109.78%	-	-
Horiz. %	418.48%	311.96%	206.52%	102.17%	323.91%	209.78%	100.00%	-
NAPS	0.4853	0.4506	0.46	0.4506	0.4492	0.4501	0.4487	5.34%
YoY %	7.70%	-2.04%	2.09%	0.31%	-0.20%	0.31%	-	-
Horiz. %	108.16%	100.42%	102.52%	100.42%	100.11%	100.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.67	0.81	0.77	0.94	1.00	1.06	0.97	-
P/RPS	5.96	9.61	13.71	33.49	12.00	19.21	35.57	-69.44%
YoY %	-37.98%	-29.91%	-59.06%	179.08%	-37.53%	-45.99%	-	-
Horiz. %	16.76%	27.02%	38.54%	94.15%	33.74%	54.01%	100.00%	-
P/EPS	4.77	12.52	18.03	43.93	15.29	24.09	46.86	-78.04%
YoY %	-61.90%	-30.56%	-58.96%	187.31%	-36.53%	-48.59%	-	-
Horiz. %	10.18%	26.72%	38.48%	93.75%	32.63%	51.41%	100.00%	-
EY	20.97	7.99	5.55	2.28	6.54	4.15	2.13	356.17%
YoY %	162.45%	43.96%	143.42%	-65.14%	57.59%	94.84%	-	-
Horiz. %	984.51%	375.12%	260.56%	107.04%	307.04%	194.84%	100.00%	-
DY	12.54	7.72	5.39	2.18	6.50	3.96	2.06	231.57%
YoY %	62.44%	43.23%	147.25%	-66.46%	64.14%	92.23%	-	-
Horiz. %	608.74%	374.76%	261.65%	105.83%	315.53%	192.23%	100.00%	-
P/NAPS	0.63	0.82	0.77	0.96	1.02	1.08	0.99	-25.91%
YoY %	-23.17%	6.49%	-19.79%	-5.88%	-5.56%	9.09%	-	-
Horiz. %	63.64%	82.83%	77.78%	96.97%	103.03%	109.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/01/09	21/10/08	21/07/08	18/04/08	17/01/08	19/10/07	18/07/07	-
Price	0.65	0.72	0.75	0.94	0.99	1.06	1.04	-
P/RPS	5.78	8.54	13.35	33.49	11.88	19.21	38.14	-71.41%
YoY %	-32.32%	-36.03%	-60.14%	181.90%	-38.16%	-49.63%	-	-
Horiz. %	15.15%	22.39%	35.00%	87.81%	31.15%	50.37%	100.00%	-
P/EPS	4.63	11.13	17.56	43.93	15.14	24.09	50.24	-79.44%
YoY %	-58.40%	-36.62%	-60.03%	190.16%	-37.15%	-52.05%	-	-
Horiz. %	9.22%	22.15%	34.95%	87.44%	30.14%	47.95%	100.00%	-
EY	21.62	8.99	5.69	2.28	6.61	4.15	1.99	387.00%
YoY %	140.49%	58.00%	149.56%	-65.51%	59.28%	108.54%	-	-
Horiz. %	1,086.43%	451.76%	285.93%	114.57%	332.16%	208.54%	100.00%	-
DY	12.92	8.68	5.53	2.18	6.57	3.96	1.92	254.37%
YoY %	48.85%	56.96%	153.67%	-66.82%	65.91%	106.25%	-	-
Horiz. %	672.92%	452.08%	288.02%	113.54%	342.19%	206.25%	100.00%	-
P/NAPS	0.61	0.73	0.75	0.96	1.01	1.08	1.06	-30.69%
YoY %	-16.44%	-2.67%	-21.88%	-4.95%	-6.48%	1.89%	-	-
Horiz. %	57.55%	68.87%	70.75%	90.57%	95.28%	101.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos