[AT] YoY Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 15.13%
YoY- 93.8%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 11,970 13,977 18,508 16,669 21,852 25,651 26,996 -12.66%
PBT -6,054 -1,678 1,513 -132 -5,863 996 818 -
Tax -31 -14 -300 -255 -379 -332 -206 -27.04%
NP -6,085 -1,692 1,213 -387 -6,242 664 612 -
-
NP to SH -5,925 -1,734 1,213 -387 -6,242 664 612 -
-
Tax Rate - - 19.83% - - 33.33% 25.18% -
Total Cost 18,055 15,669 17,295 17,056 28,094 24,987 26,384 -6.12%
-
Net Worth 44,771 41,615 35,216 11,374 173,490 22,845 23,330 11.46%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 44,771 41,615 35,216 11,374 173,490 22,845 23,330 11.46%
NOSH 866,133 376,956 391,290 168,260 1,835,882 179,459 185,454 29.25%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -50.84% -12.11% 6.55% -2.32% -28.56% 2.59% 2.27% -
ROE -13.23% -4.17% 3.44% -3.40% -3.60% 2.91% 2.62% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 1.97 3.71 4.73 9.91 1.19 14.29 14.56 -28.32%
EPS -1.21 -0.46 0.31 -0.20 -0.34 0.37 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.1104 0.09 0.0676 0.0945 0.1273 0.1258 -8.55%
Adjusted Per Share Value based on latest NOSH - 172,500
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 5.29 6.18 8.18 7.37 9.66 11.34 11.93 -12.66%
EPS -2.62 -0.77 0.54 -0.17 -2.76 0.29 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.184 0.1557 0.0503 0.767 0.101 0.1031 11.46%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.03 0.085 0.09 0.125 0.16 0.08 0.06 -
P/RPS 1.53 2.29 1.90 1.26 13.44 0.56 0.41 24.51%
P/EPS -3.08 -18.48 29.03 -54.35 -47.06 21.62 18.18 -
EY -32.42 -5.41 3.44 -1.84 -2.13 4.63 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.77 1.00 1.85 1.69 0.63 0.48 -2.59%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 29/01/16 30/01/15 23/01/14 31/01/13 16/01/12 24/01/11 -
Price 0.03 0.065 0.095 0.085 0.11 0.14 0.07 -
P/RPS 1.53 1.75 2.01 0.86 9.24 0.98 0.48 21.29%
P/EPS -3.08 -14.13 30.65 -36.96 -32.35 37.84 21.21 -
EY -32.42 -7.08 3.26 -2.71 -3.09 2.64 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 1.06 1.26 1.16 1.10 0.56 -5.05%

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