[ATRIUM] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -43.17%
YoY- -49.76%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,196 14,166 13,638 12,983 12,867 12,751 13,153 5.21%
PBT 10,588 10,703 9,157 8,598 15,130 14,990 16,569 -25.78%
Tax 0 0 0 0 0 0 0 -
NP 10,588 10,703 9,157 8,598 15,130 14,990 16,569 -25.78%
-
NP to SH 10,588 10,703 9,157 8,598 15,130 14,990 16,569 -25.78%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,608 3,463 4,481 4,385 -2,263 -2,239 -3,416 -
-
Net Worth 126,456 126,524 126,194 126,265 126,667 126,750 126,050 0.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,589 10,654 9,010 8,463 8,284 8,156 9,735 5.76%
Div Payout % 100.01% 99.54% 98.40% 98.44% 54.75% 54.41% 58.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,456 126,524 126,194 126,265 126,667 126,750 126,050 0.21%
NOSH 121,756 121,904 121,527 121,666 121,948 122,168 121,529 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 74.58% 75.55% 67.14% 66.23% 117.59% 117.56% 125.97% -
ROE 8.37% 8.46% 7.26% 6.81% 11.94% 11.83% 13.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.66 11.62 11.22 10.67 10.55 10.44 10.82 5.10%
EPS 8.70 8.78 7.53 7.07 12.41 12.27 13.63 -25.84%
DPS 8.70 8.75 7.40 6.95 6.80 6.70 8.00 5.74%
NAPS 1.0386 1.0379 1.0384 1.0378 1.0387 1.0375 1.0372 0.08%
Adjusted Per Share Value based on latest NOSH - 121,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.35 5.33 5.14 4.89 4.85 4.80 4.95 5.31%
EPS 3.99 4.03 3.45 3.24 5.70 5.64 6.24 -25.75%
DPS 3.99 4.01 3.39 3.19 3.12 3.07 3.67 5.72%
NAPS 0.4762 0.4765 0.4752 0.4755 0.477 0.4773 0.4747 0.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.96 0.94 0.92 0.78 0.66 0.61 -
P/RPS 8.58 8.26 8.38 8.62 7.39 6.32 5.64 32.23%
P/EPS 11.50 10.93 12.48 13.02 6.29 5.38 4.47 87.64%
EY 8.70 9.15 8.02 7.68 15.91 18.59 22.35 -46.65%
DY 8.70 9.11 7.87 7.55 8.72 10.15 13.11 -23.89%
P/NAPS 0.96 0.92 0.91 0.89 0.75 0.64 0.59 38.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 21/10/10 22/07/10 27/04/10 21/01/10 28/10/09 06/08/09 04/05/09 -
Price 1.03 0.95 0.95 0.92 0.81 0.80 0.66 -
P/RPS 8.83 8.18 8.47 8.62 7.68 7.66 6.10 27.93%
P/EPS 11.84 10.82 12.61 13.02 6.53 6.52 4.84 81.45%
EY 8.44 9.24 7.93 7.68 15.32 15.34 20.66 -44.91%
DY 8.45 9.21 7.79 7.55 8.40 8.38 12.12 -21.35%
P/NAPS 0.99 0.92 0.91 0.89 0.78 0.77 0.64 33.71%

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