[ATRIUM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[ATRIUM] ATRIUM REITS

Announcement Date

21-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 45.8%

YoY- -49.75%

Quarter Report

Atrium REIT - 4th Qtr Result (31 Dec 2009).pdf

Latest QR

Upcoming QR

ATRIUM's Result

ATRIUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	10,657	7,089	3,539	12,984	9,445	5,905	2,884	138.82%
YoY %	50.33%	100.31%	-72.74%	37.47%	59.95%	104.75%	-	-
Horiz. %	369.52%	245.80%	122.71%	450.21%	327.50%	204.75%	100.00%	-
PBT	7,888	5,185	2,625	8,598	5,897	3,080	2,066	144.08%
YoY %	52.13%	97.52%	-69.47%	45.80%	91.46%	49.08%	-	-
Horiz. %	381.80%	250.97%	127.06%	416.17%	285.43%	149.08%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	7,888	5,185	2,625	8,598	5,897	3,080	2,066	144.08%
YoY %	52.13%	97.52%	-69.47%	45.80%	91.46%	49.08%	-	-
Horiz. %	381.80%	250.97%	127.06%	416.17%	285.43%	149.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,888	5,185	2,625	8,598	5,897	3,080	2,066	144.08%
YoY %	52.13%	97.52%	-69.47%	45.80%	91.46%	49.08%	-	-
Horiz. %	381.80%	250.97%	127.06%	416.17%	285.43%	149.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	2,769	1,904	914	4,386	3,548	2,825	818	125.28%
YoY %	45.43%	108.32%	-79.16%	23.62%	25.59%	245.35%	-	-
Horiz. %	338.51%	232.76%	111.74%	536.19%	433.74%	345.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,427	126,326	126,194	126,388	126,554	126,304	126,050	0.19%
YoY %	0.08%	0.10%	-0.15%	-0.13%	0.20%	0.20%	-	-
Horiz. %	100.30%	100.22%	100.11%	100.27%	100.40%	100.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	7,790	5,172	2,552	2,801	5,665	2,982	2,005	146.93%
YoY %	50.62%	102.66%	-8.89%	-50.56%	89.97%	48.73%	-	-
Horiz. %	388.53%	257.96%	127.28%	139.70%	282.54%	148.73%	100.00%	-
Div Payout %	98.77%	99.77%	97.22%	32.58%	96.07%	96.84%	97.06%	-
YoY %	-1.00%	2.62%	198.40%	-66.09%	-0.80%	-0.23%	-	-
Horiz. %	101.76%	102.79%	100.16%	33.57%	98.98%	99.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	126,427	126,326	126,194	126,388	126,554	126,304	126,050	0.19%
YoY %	0.08%	0.10%	-0.15%	-0.13%	0.20%	0.20%	-	-
Horiz. %	100.30%	100.22%	100.11%	100.27%	100.40%	100.20%	100.00%	-
NOSH	121,728	121,713	121,527	121,784	121,838	121,739	121,529	0.10%
YoY %	0.01%	0.15%	-0.21%	-0.04%	0.08%	0.17%	-	-
Horiz. %	100.16%	100.15%	100.00%	100.21%	100.25%	100.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	74.02%	73.14%	74.17%	66.22%	62.44%	52.16%	71.64%	-
YoY %	1.20%	-1.39%	12.01%	6.05%	19.71%	-27.19%	-	-
Horiz. %	103.32%	102.09%	103.53%	92.43%	87.16%	72.81%	100.00%	-
ROE	6.24%	4.10%	2.08%	6.80%	4.66%	2.44%	1.64%	-
YoY %	52.20%	97.12%	-69.41%	45.92%	90.98%	48.78%	-	-
Horiz. %	380.49%	250.00%	126.83%	414.63%	284.15%	148.78%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	8.75	5.82	2.91	10.66	7.75	4.85	2.37	138.68%
YoY %	50.34%	100.00%	-72.70%	37.55%	59.79%	104.64%	-	-
Horiz. %	369.20%	245.57%	122.78%	449.79%	327.00%	204.64%	100.00%	-
EPS	6.48	4.26	2.16	7.06	4.84	2.53	1.70	143.81%
YoY %	52.11%	97.22%	-69.41%	45.87%	91.30%	48.82%	-	-
Horiz. %	381.18%	250.59%	127.06%	415.29%	284.71%	148.82%	100.00%	-
DPS	6.40	4.25	2.10	2.30	4.65	2.45	1.65	146.66%
YoY %	50.59%	102.38%	-8.70%	-50.54%	89.80%	48.48%	-	-
Horiz. %	387.88%	257.58%	127.27%	139.39%	281.82%	148.48%	100.00%	-
NAPS	1.0386	1.0379	1.0384	1.0378	1.0387	1.0375	1.0372	0.08%
YoY %	0.07%	-0.05%	0.06%	-0.09%	0.12%	0.03%	-	-
Horiz. %	100.13%	100.07%	100.12%	100.06%	100.14%	100.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,666
RPS	4.01	2.67	1.33	4.89	3.56	2.22	1.09	138.12%
YoY %	50.19%	100.75%	-72.80%	37.36%	60.36%	103.67%	-	-
Horiz. %	367.89%	244.95%	122.02%	448.62%	326.61%	203.67%	100.00%	-
EPS	2.97	1.95	0.99	3.24	2.22	1.16	0.78	143.64%
YoY %	52.31%	96.97%	-69.44%	45.95%	91.38%	48.72%	-	-
Horiz. %	380.77%	250.00%	126.92%	415.38%	284.62%	148.72%	100.00%	-
DPS	2.93	1.95	0.96	1.05	2.13	1.12	0.76	145.66%
YoY %	50.26%	103.12%	-8.57%	-50.70%	90.18%	47.37%	-	-
Horiz. %	385.53%	256.58%	126.32%	138.16%	280.26%	147.37%	100.00%	-
NAPS	0.4761	0.4757	0.4752	0.4759	0.4766	0.4756	0.4747	0.19%
YoY %	0.08%	0.11%	-0.15%	-0.15%	0.21%	0.19%	-	-
Horiz. %	100.29%	100.21%	100.11%	100.25%	100.40%	100.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.00	0.96	0.94	0.92	0.78	0.66	0.61	-
P/RPS	11.42	16.48	32.28	8.63	10.06	13.61	25.70	-41.74%
YoY %	-30.70%	-48.95%	274.04%	-14.21%	-26.08%	-47.04%	-	-
Horiz. %	44.44%	64.12%	125.60%	33.58%	39.14%	52.96%	100.00%	-
P/EPS	15.43	22.54	43.52	13.03	16.12	26.09	35.88	-42.99%
YoY %	-31.54%	-48.21%	234.00%	-19.17%	-38.21%	-27.29%	-	-
Horiz. %	43.00%	62.82%	121.29%	36.32%	44.93%	72.71%	100.00%	-
EY	6.48	4.44	2.30	7.67	6.21	3.83	2.79	75.29%
YoY %	45.95%	93.04%	-70.01%	23.51%	62.14%	37.28%	-	-
Horiz. %	232.26%	159.14%	82.44%	274.91%	222.58%	137.28%	100.00%	-
DY	6.40	4.43	2.23	2.50	5.96	3.71	2.70	77.68%
YoY %	44.47%	98.65%	-10.80%	-58.05%	60.65%	37.41%	-	-
Horiz. %	237.04%	164.07%	82.59%	92.59%	220.74%	137.41%	100.00%	-
P/NAPS	0.96	0.92	0.91	0.89	0.75	0.64	0.59	38.29%
YoY %	4.35%	1.10%	2.25%	18.67%	17.19%	8.47%	-	-
Horiz. %	162.71%	155.93%	154.24%	150.85%	127.12%	108.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	21/10/10	22/07/10	27/04/10	21/01/10	28/10/09	06/08/09	04/05/09	-
Price	1.03	0.95	0.95	0.92	0.81	0.80	0.66	-
P/RPS	11.77	16.31	32.62	8.63	10.45	16.49	27.81	-43.60%
YoY %	-27.84%	-50.00%	277.98%	-17.42%	-36.63%	-40.70%	-	-
Horiz. %	42.32%	58.65%	117.30%	31.03%	37.58%	59.30%	100.00%	-
P/EPS	15.90	22.30	43.98	13.03	16.74	31.62	38.82	-44.81%
YoY %	-28.70%	-49.30%	237.53%	-22.16%	-47.06%	-18.55%	-	-
Horiz. %	40.96%	57.44%	113.29%	33.57%	43.12%	81.45%	100.00%	-
EY	6.29	4.48	2.27	7.67	5.98	3.16	2.58	81.04%
YoY %	40.40%	97.36%	-70.40%	28.26%	89.24%	22.48%	-	-
Horiz. %	243.80%	173.64%	87.98%	297.29%	231.78%	122.48%	100.00%	-
DY	6.21	4.47	2.21	2.50	5.74	3.06	2.50	83.31%
YoY %	38.93%	102.26%	-11.60%	-56.45%	87.58%	22.40%	-	-
Horiz. %	248.40%	178.80%	88.40%	100.00%	229.60%	122.40%	100.00%	-
P/NAPS	0.99	0.92	0.91	0.89	0.78	0.77	0.64	33.71%
YoY %	7.61%	1.10%	2.25%	14.10%	1.30%	20.31%	-	-
Horiz. %	154.69%	143.75%	142.19%	139.06%	121.88%	120.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos