[ATRIUM] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 48.93%
YoY- 48.98%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,520 3,520 3,520 3,513 3,569 3,549 3,539 -0.35%
PBT 2,567 2,609 2,661 4,024 2,702 2,560 2,625 -1.47%
Tax 0 0 0 0 0 0 0 -
NP 2,567 2,609 2,661 4,024 2,702 2,560 2,625 -1.47%
-
NP to SH 2,567 2,609 2,661 4,024 2,702 2,560 2,625 -1.47%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 953 911 859 -511 867 989 914 2.82%
-
Net Worth 127,741 127,999 127,582 127,987 126,456 126,524 126,194 0.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,554 2,621 2,612 2,682 2,617 2,620 2,552 0.05%
Div Payout % 99.53% 100.47% 98.17% 66.67% 96.88% 102.38% 97.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 127,741 127,999 127,582 127,987 126,456 126,524 126,194 0.81%
NOSH 121,658 121,915 121,506 121,939 121,756 121,904 121,527 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 72.93% 74.12% 75.60% 114.55% 75.71% 72.13% 74.17% -
ROE 2.01% 2.04% 2.09% 3.14% 2.14% 2.02% 2.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.89 2.89 2.90 2.88 2.93 2.91 2.91 -0.45%
EPS 2.11 2.14 2.19 3.30 2.22 2.10 2.16 -1.54%
DPS 2.10 2.15 2.15 2.20 2.15 2.15 2.10 0.00%
NAPS 1.05 1.0499 1.05 1.0496 1.0386 1.0379 1.0384 0.74%
Adjusted Per Share Value based on latest NOSH - 121,939
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.33 1.33 1.33 1.32 1.34 1.34 1.33 0.00%
EPS 0.97 0.98 1.00 1.52 1.02 0.96 0.99 -1.35%
DPS 0.96 0.99 0.98 1.01 0.99 0.99 0.96 0.00%
NAPS 0.481 0.482 0.4804 0.482 0.4762 0.4765 0.4752 0.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.09 1.05 1.06 1.00 0.96 0.94 -
P/RPS 35.94 37.75 36.24 36.79 34.12 32.98 32.28 7.41%
P/EPS 49.29 50.93 47.95 32.12 45.06 45.71 43.52 8.64%
EY 2.03 1.96 2.09 3.11 2.22 2.19 2.30 -7.98%
DY 2.02 1.97 2.05 2.08 2.15 2.24 2.23 -6.37%
P/NAPS 0.99 1.04 1.00 1.01 0.96 0.92 0.91 5.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 27/10/11 26/07/11 25/04/11 25/01/11 21/10/10 22/07/10 27/04/10 -
Price 1.07 1.09 1.05 1.05 1.03 0.95 0.95 -
P/RPS 36.98 37.75 36.24 36.45 35.14 32.63 32.62 8.71%
P/EPS 50.71 50.93 47.95 31.82 46.41 45.24 43.98 9.94%
EY 1.97 1.96 2.09 3.14 2.15 2.21 2.27 -9.00%
DY 1.96 1.97 2.05 2.10 2.09 2.26 2.21 -7.68%
P/NAPS 1.02 1.04 1.00 1.00 0.99 0.92 0.91 7.89%

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