[AT] QoQ Quarter Result on 30-Nov-2011 [#3]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 603.45%
YoY- -21.84%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 6,653 8,592 11,566 9,143 8,158 8,351 10,215 -24.76%
PBT -2,946 -356 -29 340 127 529 518 -
Tax -122 -124 -404 -136 -98 -98 -805 -71.41%
NP -3,068 -480 -433 204 29 431 -287 381.79%
-
NP to SH -3,068 -480 -433 204 29 431 -287 381.79%
-
Tax Rate - - - 40.00% 77.17% 18.53% 155.41% -
Total Cost 9,721 9,072 11,999 8,939 8,129 7,920 10,502 -4.99%
-
Net Worth 195,810 21,653 22,626 23,608 18,284 22,609 22,170 324.46%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 195,810 21,653 22,626 23,608 18,284 22,609 22,170 324.46%
NOSH 1,804,705 177,777 181,304 185,454 145,000 179,583 179,375 362.79%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -46.11% -5.59% -3.74% 2.23% 0.36% 5.16% -2.81% -
ROE -1.57% -2.22% -1.91% 0.86% 0.16% 1.91% -1.29% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 0.37 4.83 6.38 4.93 5.63 4.65 5.69 -83.69%
EPS -0.17 -0.27 -0.24 0.11 0.02 0.24 -0.16 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1218 0.1248 0.1273 0.1261 0.1259 0.1236 -8.28%
Adjusted Per Share Value based on latest NOSH - 185,454
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 2.94 3.80 5.11 4.04 3.61 3.69 4.52 -24.83%
EPS -1.36 -0.21 -0.19 0.09 0.01 0.19 -0.13 374.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8656 0.0957 0.10 0.1044 0.0808 0.10 0.098 324.48%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.17 0.19 0.19 0.08 0.06 0.07 0.07 -
P/RPS 46.11 3.93 2.98 1.62 1.07 1.51 1.23 1007.87%
P/EPS -100.00 -70.37 -79.56 72.73 300.00 29.17 -43.75 73.08%
EY -1.00 -1.42 -1.26 1.38 0.33 3.43 -2.29 -42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.56 1.52 0.63 0.48 0.56 0.57 95.89%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 25/07/11 29/04/11 -
Price 0.17 0.17 0.23 0.14 0.07 0.055 0.075 -
P/RPS 46.11 3.52 3.61 2.84 1.24 1.18 1.32 957.15%
P/EPS -100.00 -62.96 -96.30 127.27 350.00 22.92 -46.88 65.32%
EY -1.00 -1.59 -1.04 0.79 0.29 4.36 -2.13 -39.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 1.84 1.10 0.56 0.44 0.61 87.27%

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