[AT] QoQ TTM Result on 28-Feb-2006 [#4]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- -50.28%
YoY- -25.67%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 35,920 34,513 29,579 26,446 20,946 14,133 10,810 122.51%
PBT 2,384 4,229 4,293 4,149 7,344 5,731 4,725 -36.59%
Tax -469 -664 -838 -845 -758 -468 -184 86.49%
NP 1,915 3,565 3,455 3,304 6,586 5,263 4,541 -43.73%
-
NP to SH 1,834 3,502 3,414 3,272 6,581 5,263 4,541 -45.33%
-
Tax Rate 19.67% 15.70% 19.52% 20.37% 10.32% 8.17% 3.89% -
Total Cost 34,005 30,948 26,124 23,142 14,360 8,870 6,269 208.40%
-
Net Worth 35,533 36,315 35,823 35,379 33,600 32,792 30,559 10.56%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 35,533 36,315 35,823 35,379 33,600 32,792 30,559 10.56%
NOSH 166,666 168,750 170,588 168,153 166,835 167,906 159,999 2.75%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 5.33% 10.33% 11.68% 12.49% 31.44% 37.24% 42.01% -
ROE 5.16% 9.64% 9.53% 9.25% 19.59% 16.05% 14.86% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.55 20.45 17.34 15.73 12.55 8.42 6.76 116.45%
EPS 1.10 2.08 2.00 1.95 3.94 3.13 2.84 -46.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2132 0.2152 0.21 0.2104 0.2014 0.1953 0.191 7.59%
Adjusted Per Share Value based on latest NOSH - 168,153
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 15.88 15.26 13.08 11.69 9.26 6.25 4.78 122.48%
EPS 0.81 1.55 1.51 1.45 2.91 2.33 2.01 -45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1605 0.1584 0.1564 0.1485 0.145 0.1351 10.57%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.21 0.22 0.30 0.29 0.19 0.19 0.19 -
P/RPS 0.97 1.08 1.73 1.84 1.51 2.26 2.81 -50.75%
P/EPS 19.08 10.60 14.99 14.90 4.82 6.06 6.69 100.98%
EY 5.24 9.43 6.67 6.71 20.76 16.50 14.94 -50.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.43 1.38 0.94 0.97 0.99 -0.67%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 24/01/07 20/10/06 27/07/06 25/04/06 25/01/06 - - -
Price 0.22 0.35 0.30 0.33 0.28 0.00 0.00 -
P/RPS 1.02 1.71 1.73 2.10 2.23 0.00 0.00 -
P/EPS 19.99 16.87 14.99 16.96 7.10 0.00 0.00 -
EY 5.00 5.93 6.67 5.90 14.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.63 1.43 1.57 1.39 0.00 0.00 -

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
Post a Comment