[ATRIUM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 91.46%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,089 3,539 12,984 9,445 5,905 2,884 13,691 -35.59%
PBT 5,185 2,625 8,598 5,897 3,080 2,066 17,112 -54.98%
Tax 0 0 0 0 0 0 0 -
NP 5,185 2,625 8,598 5,897 3,080 2,066 17,112 -54.98%
-
NP to SH 5,185 2,625 8,598 5,897 3,080 2,066 17,112 -54.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,904 914 4,386 3,548 2,825 818 -3,421 -
-
Net Worth 126,326 126,194 126,388 126,554 126,304 126,050 128,881 -1.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,172 2,552 2,801 5,665 2,982 2,005 10,230 -36.61%
Div Payout % 99.77% 97.22% 32.58% 96.07% 96.84% 97.06% 59.79% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,326 126,194 126,388 126,554 126,304 126,050 128,881 -1.32%
NOSH 121,713 121,527 121,784 121,838 121,739 121,529 121,793 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 73.14% 74.17% 66.22% 62.44% 52.16% 71.64% 124.99% -
ROE 4.10% 2.08% 6.80% 4.66% 2.44% 1.64% 13.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.82 2.91 10.66 7.75 4.85 2.37 11.24 -35.59%
EPS 4.26 2.16 7.06 4.84 2.53 1.70 14.05 -54.96%
DPS 4.25 2.10 2.30 4.65 2.45 1.65 8.40 -36.58%
NAPS 1.0379 1.0384 1.0378 1.0387 1.0375 1.0372 1.0582 -1.28%
Adjusted Per Share Value based on latest NOSH - 121,948
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.67 1.33 4.89 3.56 2.22 1.09 5.16 -35.62%
EPS 1.95 0.99 3.24 2.22 1.16 0.78 6.44 -55.00%
DPS 1.95 0.96 1.05 2.13 1.12 0.76 3.85 -36.53%
NAPS 0.4757 0.4752 0.4759 0.4766 0.4756 0.4747 0.4853 -1.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.96 0.94 0.92 0.78 0.66 0.61 0.67 -
P/RPS 16.48 32.28 8.63 10.06 13.61 25.70 5.96 97.37%
P/EPS 22.54 43.52 13.03 16.12 26.09 35.88 4.77 182.39%
EY 4.44 2.30 7.67 6.21 3.83 2.79 20.97 -64.57%
DY 4.43 2.23 2.50 5.96 3.71 2.70 12.54 -50.12%
P/NAPS 0.92 0.91 0.89 0.75 0.64 0.59 0.63 28.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 27/04/10 21/01/10 28/10/09 06/08/09 04/05/09 23/01/09 -
Price 0.95 0.95 0.92 0.81 0.80 0.66 0.65 -
P/RPS 16.31 32.62 8.63 10.45 16.49 27.81 5.78 100.06%
P/EPS 22.30 43.98 13.03 16.74 31.62 38.82 4.63 186.02%
EY 4.48 2.27 7.67 5.98 3.16 2.58 21.62 -65.08%
DY 4.47 2.21 2.50 5.74 3.06 2.50 12.92 -50.81%
P/NAPS 0.92 0.91 0.89 0.78 0.77 0.64 0.61 31.61%

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