[ATRIUM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.68%
YoY- 0.66%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,480 12,362 8,243 4,125 16,348 12,231 8,114 60.17%
PBT 24,413 8,159 5,451 2,738 24,189 8,166 5,405 172.49%
Tax 0 0 0 0 0 0 0 -
NP 24,413 8,159 5,451 2,738 24,189 8,166 5,405 172.49%
-
NP to SH 24,413 8,159 5,451 2,738 24,189 8,166 5,405 172.49%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -7,933 4,203 2,792 1,387 -7,841 4,065 2,709 -
-
Net Worth 164,406 150,826 150,801 150,765 150,704 137,367 137,281 12.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,718 8,038 5,359 2,679 10,718 8,038 5,359 58.53%
Div Payout % 43.90% 98.53% 98.32% 97.87% 44.31% 98.44% 99.15% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 164,406 150,826 150,801 150,765 150,704 137,367 137,281 12.73%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,801 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 148.14% 66.00% 66.13% 66.38% 147.96% 66.76% 66.61% -
ROE 14.85% 5.41% 3.61% 1.82% 16.05% 5.94% 3.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.53 10.15 6.77 3.39 13.42 10.04 6.66 60.19%
EPS 20.04 6.70 4.48 2.25 19.86 6.70 4.44 172.36%
DPS 8.80 6.60 4.40 2.20 8.80 6.60 4.40 58.53%
NAPS 1.3498 1.2383 1.2381 1.2378 1.2373 1.1278 1.1271 12.73%
Adjusted Per Share Value based on latest NOSH - 121,801
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.21 4.66 3.10 1.55 6.16 4.61 3.06 60.08%
EPS 9.19 3.07 2.05 1.03 9.11 3.08 2.04 172.01%
DPS 4.04 3.03 2.02 1.01 4.04 3.03 2.02 58.53%
NAPS 0.6191 0.568 0.5679 0.5677 0.5675 0.5173 0.517 12.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.30 1.30 1.35 1.26 1.29 1.22 1.18 -
P/RPS 9.61 12.81 19.95 37.20 9.61 12.15 17.71 -33.39%
P/EPS 6.49 19.41 30.17 56.05 6.50 18.20 26.59 -60.84%
EY 15.42 5.15 3.32 1.78 15.39 5.50 3.76 155.55%
DY 6.77 5.08 3.26 1.75 6.82 5.41 3.73 48.63%
P/NAPS 0.96 1.05 1.09 1.02 1.04 1.08 1.05 -5.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 24/10/13 23/07/13 18/04/13 22/01/13 23/10/12 19/07/12 -
Price 1.24 1.31 1.35 1.28 1.26 1.25 1.22 -
P/RPS 9.16 12.91 19.95 37.80 9.39 12.45 18.31 -36.90%
P/EPS 6.19 19.56 30.17 56.94 6.34 18.64 27.49 -62.88%
EY 16.16 5.11 3.32 1.76 15.76 5.36 3.64 169.38%
DY 7.10 5.04 3.26 1.72 6.98 5.28 3.61 56.78%
P/NAPS 0.92 1.06 1.09 1.03 1.02 1.11 1.08 -10.11%

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