[ATRIUM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -68.83%
YoY- 26.49%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 39,056 29,213 19,383 9,648 34,405 24,769 16,502 77.31%
PBT 18,286 18,571 11,939 6,532 21,111 15,106 10,258 46.86%
Tax -81 0 0 0 -153 0 0 -
NP 18,205 18,571 11,939 6,532 20,958 15,106 10,258 46.43%
-
NP to SH 18,205 18,571 11,939 6,532 20,958 15,106 10,258 46.43%
-
Tax Rate 0.44% 0.00% 0.00% 0.00% 0.72% 0.00% 0.00% -
Total Cost 20,851 10,642 7,444 3,116 13,447 9,663 6,244 122.92%
-
Net Worth 263,087 268,571 266,443 266,156 265,747 263,987 263,250 -0.04%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 19,951 14,733 9,617 5,115 18,416 12,277 8,185 80.82%
Div Payout % 109.59% 79.33% 80.55% 78.32% 87.87% 81.28% 79.79% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 263,087 268,571 266,443 266,156 265,747 263,987 263,250 -0.04%
NOSH 204,625 204,625 204,625 204,625 204,625 204,625 204,625 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 46.61% 63.57% 61.60% 67.70% 60.92% 60.99% 62.16% -
ROE 6.92% 6.91% 4.48% 2.45% 7.89% 5.72% 3.90% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.09 14.28 9.47 4.71 16.81 12.10 8.06 77.40%
EPS 8.90 9.08 5.83 3.19 10.24 6.44 4.39 59.97%
DPS 9.75 7.20 4.70 2.50 9.00 6.00 4.00 80.82%
NAPS 1.2857 1.3125 1.3021 1.3007 1.2987 1.2901 1.2865 -0.04%
Adjusted Per Share Value based on latest NOSH - 204,625
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.71 11.00 7.30 3.63 12.96 9.33 6.21 77.41%
EPS 6.86 6.99 4.50 2.46 7.89 5.69 3.86 46.56%
DPS 7.51 5.55 3.62 1.93 6.94 4.62 3.08 80.86%
NAPS 0.9907 1.0114 1.0034 1.0023 1.0007 0.9941 0.9913 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.50 1.46 1.50 1.34 1.15 1.07 1.03 -
P/RPS 7.86 10.23 15.84 28.42 6.84 8.84 12.77 -27.57%
P/EPS 16.86 16.09 25.71 41.98 11.23 14.49 20.55 -12.32%
EY 5.93 6.22 3.89 2.38 8.91 6.90 4.87 13.98%
DY 6.50 4.93 3.13 1.87 7.83 5.61 3.88 40.92%
P/NAPS 1.17 1.11 1.15 1.03 0.89 0.83 0.80 28.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 27/01/22 28/10/21 27/07/21 27/04/21 26/01/21 27/10/20 06/08/20 -
Price 1.50 1.44 1.45 1.44 1.23 1.08 1.04 -
P/RPS 7.86 10.09 15.31 30.54 7.32 8.92 12.90 -28.06%
P/EPS 16.86 15.87 24.85 45.11 12.01 14.63 20.75 -12.89%
EY 5.93 6.30 4.02 2.22 8.33 6.84 4.82 14.77%
DY 6.50 5.00 3.24 1.74 7.32 5.56 3.85 41.65%
P/NAPS 1.17 1.10 1.11 1.11 0.95 0.84 0.81 27.69%

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