[ATRIUM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -0.09%
YoY- 0.84%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 17,354 13,504 13,282 16,796 16,486 16,228 14,078 3.54%
PBT 9,158 6,984 15,458 10,994 10,902 10,810 10,540 -2.31%
Tax 0 0 -316 0 0 0 0 -
NP 9,158 6,984 15,142 10,994 10,902 10,810 10,540 -2.31%
-
NP to SH 9,158 6,984 15,142 10,994 10,902 10,810 10,540 -2.31%
-
Tax Rate 0.00% 0.00% 2.04% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,196 6,520 -1,860 5,802 5,584 5,418 3,538 15.01%
-
Net Worth 171,520 173,602 171,812 164,540 150,801 137,281 127,782 5.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,506 3,654 12,910 10,718 10,718 10,718 10,466 -13.09%
Div Payout % 49.21% 52.32% 85.27% 97.49% 98.32% 99.15% 99.31% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 171,520 173,602 171,812 164,540 150,801 137,281 127,782 5.02%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,709 0.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 52.77% 51.72% 114.00% 65.46% 66.13% 66.61% 74.87% -
ROE 5.34% 4.02% 8.81% 6.68% 7.23% 7.87% 8.25% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.25 11.09 10.90 13.79 13.54 13.32 11.57 3.53%
EPS 7.52 5.74 12.44 9.02 8.96 8.88 8.66 -2.32%
DPS 3.70 3.00 10.60 8.80 8.80 8.80 8.60 -13.10%
NAPS 1.4082 1.4253 1.4106 1.3509 1.2381 1.1271 1.0499 5.01%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.54 5.09 5.00 6.32 6.21 6.11 5.30 3.56%
EPS 3.45 2.63 5.70 4.14 4.11 4.07 3.97 -2.31%
DPS 1.70 1.38 4.86 4.04 4.04 4.04 3.94 -13.06%
NAPS 0.6459 0.6537 0.647 0.6196 0.5679 0.517 0.4812 5.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.17 1.07 1.14 1.26 1.35 1.18 1.09 -
P/RPS 8.21 9.65 10.45 9.14 9.97 8.86 9.42 -2.26%
P/EPS 15.56 18.66 9.17 13.96 15.08 13.30 12.59 3.58%
EY 6.43 5.36 10.91 7.16 6.63 7.52 7.94 -3.45%
DY 3.16 2.80 9.30 6.98 6.52 7.46 7.89 -14.13%
P/NAPS 0.83 0.75 0.81 0.93 1.09 1.05 1.04 -3.68%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/07/17 02/08/16 07/08/15 24/07/14 23/07/13 19/07/12 26/07/11 -
Price 1.17 1.08 1.13 1.26 1.35 1.22 1.09 -
P/RPS 8.21 9.74 10.36 9.14 9.97 9.16 9.42 -2.26%
P/EPS 15.56 18.84 9.09 13.96 15.08 13.75 12.59 3.58%
EY 6.43 5.31 11.00 7.16 6.63 7.27 7.94 -3.45%
DY 3.16 2.78 9.38 6.98 6.52 7.21 7.89 -14.13%
P/NAPS 0.83 0.76 0.80 0.93 1.09 1.08 1.04 -3.68%

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