[ATRIUM] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -105.52%
YoY- -106.25%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 9,843 9,635 8,216 4,900 4,315 3,930 2,798 23.30%
PBT -285 6,005 4,145 4,141 11,275 -664 5,849 -
Tax -81 -153 -7,240 0 -11 0 0 -
NP -366 5,852 -3,095 4,141 11,264 -664 5,849 -
-
NP to SH -366 5,852 -3,095 4,141 11,264 -664 5,849 -
-
Tax Rate - 2.55% 174.67% 0.00% 0.10% - 0.00% -
Total Cost 10,209 3,783 11,311 759 -6,949 4,594 -3,051 -
-
Net Worth 263,087 265,747 261,634 182,628 180,569 171,142 173,274 7.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,217 6,138 4,563 2,557 2,253 1,948 1,583 21.96%
Div Payout % 0.00% 104.90% 0.00% 61.77% 20.00% 0.00% 27.07% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 263,087 265,747 261,634 182,628 180,569 171,142 173,274 7.20%
NOSH 204,625 204,625 204,625 121,801 121,801 121,801 121,801 9.02%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -3.72% 60.74% -37.67% 84.51% 261.04% -16.90% 209.04% -
ROE -0.14% 2.20% -1.18% 2.27% 6.24% -0.39% 3.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.81 4.71 4.02 4.02 3.54 3.23 2.30 13.07%
EPS -0.18 2.86 2.21 1.98 1.78 1.52 4.80 -
DPS 2.55 3.00 2.23 2.10 1.85 1.60 1.30 11.87%
NAPS 1.2857 1.2987 1.2786 1.4994 1.4825 1.4051 1.4226 -1.67%
Adjusted Per Share Value based on latest NOSH - 204,625
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.81 4.71 4.02 2.39 2.11 1.92 1.37 23.25%
EPS -0.18 2.86 2.21 2.02 5.50 -0.32 2.86 -
DPS 2.55 3.00 2.23 1.25 1.10 0.95 0.77 22.06%
NAPS 1.2857 1.2987 1.2786 0.8925 0.8824 0.8364 0.8468 7.20%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.50 1.15 1.04 1.11 1.11 1.09 1.10 -
P/RPS 31.18 24.42 25.90 27.59 31.33 33.78 47.88 -6.89%
P/EPS -838.63 40.21 -68.76 32.65 12.00 -199.94 22.91 -
EY -0.12 2.49 -1.45 3.06 8.33 -0.50 4.37 -
DY 1.70 2.61 2.14 1.89 1.67 1.47 1.18 6.26%
P/NAPS 1.17 0.89 0.81 0.74 0.75 0.78 0.77 7.21%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 26/01/21 06/02/20 24/01/19 08/02/18 15/02/17 28/01/16 -
Price 1.50 1.23 1.03 1.12 1.09 1.12 1.09 -
P/RPS 31.18 26.12 25.65 27.84 30.77 34.71 47.45 -6.75%
P/EPS -838.63 43.01 -68.10 32.94 11.79 -205.45 22.70 -
EY -0.12 2.33 -1.47 3.04 8.48 -0.49 4.41 -
DY 1.70 2.44 2.17 1.87 1.70 1.43 1.19 6.11%
P/NAPS 1.17 0.95 0.81 0.75 0.74 0.80 0.77 7.21%

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