[AT] QoQ TTM Result on 31-May-2006 [#1]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- 4.34%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 32,993 35,920 34,513 29,579 26,446 20,946 14,133 76.25%
PBT 293 2,384 4,229 4,293 4,149 7,344 5,731 -86.29%
Tax -135 -469 -664 -838 -845 -758 -468 -56.44%
NP 158 1,915 3,565 3,455 3,304 6,586 5,263 -90.40%
-
NP to SH 57 1,834 3,502 3,414 3,272 6,581 5,263 -95.14%
-
Tax Rate 46.08% 19.67% 15.70% 19.52% 20.37% 10.32% 8.17% -
Total Cost 32,835 34,005 30,948 26,124 23,142 14,360 8,870 139.87%
-
Net Worth 35,636 35,533 36,315 35,823 35,379 33,600 32,792 5.71%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 35,636 35,533 36,315 35,823 35,379 33,600 32,792 5.71%
NOSH 170,999 166,666 168,750 170,588 168,153 166,835 167,906 1.22%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 0.48% 5.33% 10.33% 11.68% 12.49% 31.44% 37.24% -
ROE 0.16% 5.16% 9.64% 9.53% 9.25% 19.59% 16.05% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 19.29 21.55 20.45 17.34 15.73 12.55 8.42 74.04%
EPS 0.03 1.10 2.08 2.00 1.95 3.94 3.13 -95.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.2132 0.2152 0.21 0.2104 0.2014 0.1953 4.43%
Adjusted Per Share Value based on latest NOSH - 170,588
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 14.59 15.88 15.26 13.08 11.69 9.26 6.25 76.24%
EPS 0.03 0.81 1.55 1.51 1.45 2.91 2.33 -94.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1571 0.1605 0.1584 0.1564 0.1485 0.145 5.68%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.20 0.21 0.22 0.30 0.29 0.19 0.19 -
P/RPS 1.04 0.97 1.08 1.73 1.84 1.51 2.26 -40.47%
P/EPS 600.00 19.08 10.60 14.99 14.90 4.82 6.06 2058.27%
EY 0.17 5.24 9.43 6.67 6.71 20.76 16.50 -95.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.02 1.43 1.38 0.94 0.97 -0.69%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 25/04/07 24/01/07 20/10/06 27/07/06 25/04/06 25/01/06 - -
Price 0.19 0.22 0.35 0.30 0.33 0.28 0.00 -
P/RPS 0.98 1.02 1.71 1.73 2.10 2.23 0.00 -
P/EPS 570.00 19.99 16.87 14.99 16.96 7.10 0.00 -
EY 0.18 5.00 5.93 6.67 5.90 14.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 1.63 1.43 1.57 1.39 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