[AT] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[AT] AT SYSTEMATIZATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -2893.74%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
AT's Result
AT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 27,717 50,227 64,741 17,570 14,219 16,085 16,994 8.49%
PBT -16,708 -21,344 -13,373 -22,327 -6,419 -3,838 -2,238 39.77%
Tax -262 -15 -9 0 1 -45 0 -
NP -16,970 -21,359 -13,382 -22,327 -6,418 -3,883 -2,238 40.14%
-
NP to SH -16,970 -21,359 -13,382 -22,327 -6,383 -3,689 -1,957 43.31%
-
Tax Rate - - - - - - - -
Total Cost 44,687 71,586 78,123 39,897 20,637 19,968 19,232 15.07%
-
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
NOSH 6,786,103 6,000,621 5,283,125 4,155,651 464,083 464,083 421,894 58.84%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -61.23% -42.52% -20.67% -127.07% -45.14% -24.14% -13.17% -
ROE -13.59% -6.79% -3.17% -7.73% -11.78% -5.08% -0.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.81 0.84 1.25 0.53 3.06 3.47 1.21 -6.46%
EPS -0.25 -0.36 -0.29 -1.07 -1.38 -0.82 -0.25 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0524 0.0813 0.0874 0.1168 0.1565 0.1879 -23.85%
Adjusted Per Share Value based on latest NOSH - 5,283,125
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.25 22.20 28.62 7.77 6.29 7.11 7.51 8.49%
EPS -7.50 -9.44 -5.92 -9.87 -2.82 -1.63 -0.87 43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 1.39 1.8663 1.2765 0.2396 0.3211 1.1664 -11.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.01 0.015 0.03 0.185 0.04 0.05 0.105 -
P/RPS 1.23 1.79 2.41 34.79 1.31 1.44 8.68 -27.78%
P/EPS -2.01 -4.21 -11.64 -27.37 -2.91 -6.29 -75.34 -45.32%
EY -49.74 -23.73 -8.59 -3.65 -34.38 -15.90 -1.33 82.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.37 2.12 0.34 0.32 0.56 -11.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 30/03/21 26/02/20 28/02/19 28/02/18 -
Price 0.185 0.015 0.02 0.105 0.045 0.05 0.095 -
P/RPS 22.77 1.79 1.60 19.74 1.47 1.44 7.85 19.41%
P/EPS -37.19 -4.21 -7.76 -15.54 -3.27 -6.29 -68.16 -9.59%
EY -2.69 -23.73 -12.89 -6.44 -30.56 -15.90 -1.47 10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.05 0.29 0.25 1.20 0.39 0.32 0.51 46.51%

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