[AT] QoQ TTM Result on 30-Nov-2006 [#3]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
24-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -47.63%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 32,112 31,550 32,993 35,920 34,513 29,579 26,446 13.77%
PBT -4,364 -2,725 293 2,384 4,229 4,293 4,149 -
Tax -4 -109 -135 -469 -664 -838 -845 -97.15%
NP -4,368 -2,834 158 1,915 3,565 3,455 3,304 -
-
NP to SH -4,446 -2,926 57 1,834 3,502 3,414 3,272 -
-
Tax Rate - - 46.08% 19.67% 15.70% 19.52% 20.37% -
Total Cost 36,480 34,384 32,835 34,005 30,948 26,124 23,142 35.33%
-
Net Worth 28,450 28,715 35,636 35,533 36,315 35,823 35,379 -13.49%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 28,450 28,715 35,636 35,533 36,315 35,823 35,379 -13.49%
NOSH 169,047 168,024 170,999 166,666 168,750 170,588 168,153 0.35%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin -13.60% -8.98% 0.48% 5.33% 10.33% 11.68% 12.49% -
ROE -15.63% -10.19% 0.16% 5.16% 9.64% 9.53% 9.25% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 19.00 18.78 19.29 21.55 20.45 17.34 15.73 13.37%
EPS -2.63 -1.74 0.03 1.10 2.08 2.00 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1683 0.1709 0.2084 0.2132 0.2152 0.21 0.2104 -13.79%
Adjusted Per Share Value based on latest NOSH - 166,666
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 14.20 13.95 14.59 15.88 15.26 13.08 11.69 13.80%
EPS -1.97 -1.29 0.03 0.81 1.55 1.51 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1269 0.1575 0.1571 0.1605 0.1584 0.1564 -13.47%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.11 0.14 0.20 0.21 0.22 0.30 0.29 -
P/RPS 0.58 0.75 1.04 0.97 1.08 1.73 1.84 -53.58%
P/EPS -4.18 -8.04 600.00 19.08 10.60 14.99 14.90 -
EY -23.91 -12.44 0.17 5.24 9.43 6.67 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.96 0.98 1.02 1.43 1.38 -39.37%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 26/10/07 31/07/07 25/04/07 24/01/07 20/10/06 27/07/06 25/04/06 -
Price 0.16 0.14 0.19 0.22 0.35 0.30 0.33 -
P/RPS 0.84 0.75 0.98 1.02 1.71 1.73 2.10 -45.62%
P/EPS -6.08 -8.04 570.00 19.99 16.87 14.99 16.96 -
EY -16.44 -12.44 0.18 5.00 5.93 6.67 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.91 1.03 1.63 1.43 1.57 -28.39%

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