[ATRIUM] QoQ Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	3,423	3,423	3,423	3,423	3,423	3,402	3,316	2.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.62%	2.59%	-	-
Horiz. %	103.23%	103.23%	103.23%	103.23%	103.23%	102.59%	100.00%	-
PBT	9,233	2,677	2,593	2,610	2,605	2,839	2,517	136.91%
YoY %	244.90%	3.24%	-0.65%	0.19%	-8.24%	12.79%	-	-
Horiz. %	366.83%	106.36%	103.02%	103.69%	103.50%	112.79%	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	9,233	2,677	2,593	2,610	2,605	2,839	2,517	136.91%
YoY %	244.90%	3.24%	-0.65%	0.19%	-8.24%	12.79%	-	-
Horiz. %	366.83%	106.36%	103.02%	103.69%	103.50%	112.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,233	2,677	2,593	2,610	2,605	2,839	2,517	136.91%
YoY %	244.90%	3.24%	-0.65%	0.19%	-8.24%	12.79%	-	-
Horiz. %	366.83%	106.36%	103.02%	103.69%	103.50%	112.79%	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	-5,810	746	830	813	818	563	799	-
YoY %	-878.82%	-10.12%	2.09%	-0.61%	45.29%	-29.54%	-	-
Horiz. %	-727.16%	93.37%	103.88%	101.75%	102.38%	70.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,882	119,540	122,041	119,669	119,294	119,652	119,162	5.34%
YoY %	7.81%	-2.05%	1.98%	0.31%	-0.30%	0.41%	-	-
Horiz. %	108.16%	100.32%	102.42%	100.43%	100.11%	100.41%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	2,618	2,555	2,556	2,500	2,799	2,680	2,431	5.04%
YoY %	2.47%	-0.04%	2.24%	-10.68%	4.44%	10.24%	-	-
Horiz. %	107.69%	105.10%	105.14%	102.84%	115.14%	110.24%	100.00%	-
Div Payout %	28.36%	95.45%	98.59%	95.79%	107.48%	94.42%	96.62%	-
YoY %	-70.29%	-3.18%	2.92%	-10.88%	13.83%	-2.28%	-	-
Horiz. %	29.35%	98.79%	102.04%	99.14%	111.24%	97.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	128,882	119,540	122,041	119,669	119,294	119,652	119,162	5.34%
YoY %	7.81%	-2.05%	1.98%	0.31%	-0.30%	0.41%	-	-
Horiz. %	108.16%	100.32%	102.42%	100.43%	100.11%	100.41%	100.00%	-
NOSH	121,794	121,681	121,737	121,962	121,728	121,845	121,594	0.10%
YoY %	0.09%	-0.05%	-0.18%	0.19%	-0.10%	0.21%	-	-
Horiz. %	100.16%	100.07%	100.12%	100.30%	100.11%	100.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	269.73%	78.21%	75.75%	76.25%	76.10%	83.45%	75.90%	-
YoY %	244.88%	3.25%	-0.66%	0.20%	-8.81%	9.95%	-	-
Horiz. %	355.38%	103.04%	99.80%	100.46%	100.26%	109.95%	100.00%	-
ROE	7.16%	2.24%	2.12%	2.18%	2.18%	2.37%	2.11%	-
YoY %	219.64%	5.66%	-2.75%	0.00%	-8.02%	12.32%	-	-
Horiz. %	339.34%	106.16%	100.47%	103.32%	103.32%	112.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	2.81	2.81	2.81	2.81	2.81	2.79	2.73	1.93%
YoY %	0.00%	0.00%	0.00%	0.00%	0.72%	2.20%	-	-
Horiz. %	102.93%	102.93%	102.93%	102.93%	102.93%	102.20%	100.00%	-
EPS	7.58	2.20	2.13	2.14	2.14	2.33	2.07	136.64%
YoY %	244.55%	3.29%	-0.47%	0.00%	-8.15%	12.56%	-	-
Horiz. %	366.18%	106.28%	102.90%	103.38%	103.38%	112.56%	100.00%	-
DPS	2.15	2.10	2.10	2.05	2.30	2.20	2.00	4.91%
YoY %	2.38%	0.00%	2.44%	-10.87%	4.55%	10.00%	-	-
Horiz. %	107.50%	105.00%	105.00%	102.50%	115.00%	110.00%	100.00%	-
NAPS	1.0582	0.9824	1.0025	0.9812	0.98	0.982	0.98	5.22%
YoY %	7.72%	-2.00%	2.17%	0.12%	-0.20%	0.20%	-	-
Horiz. %	107.98%	100.24%	102.30%	100.12%	100.00%	100.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,962
RPS	1.29	1.29	1.29	1.29	1.29	1.28	1.25	2.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.78%	2.40%	-	-
Horiz. %	103.20%	103.20%	103.20%	103.20%	103.20%	102.40%	100.00%	-
EPS	3.48	1.01	0.98	0.98	0.98	1.07	0.95	136.69%
YoY %	244.55%	3.06%	0.00%	0.00%	-8.41%	12.63%	-	-
Horiz. %	366.32%	106.32%	103.16%	103.16%	103.16%	112.63%	100.00%	-
DPS	0.99	0.96	0.96	0.94	1.05	1.01	0.92	4.98%
YoY %	3.12%	0.00%	2.13%	-10.48%	3.96%	9.78%	-	-
Horiz. %	107.61%	104.35%	104.35%	102.17%	114.13%	109.78%	100.00%	-
NAPS	0.4853	0.4502	0.4596	0.4506	0.4492	0.4506	0.4487	5.34%
YoY %	7.80%	-2.05%	2.00%	0.31%	-0.31%	0.42%	-	-
Horiz. %	108.16%	100.33%	102.43%	100.42%	100.11%	100.42%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.67	0.81	0.77	0.94	1.00	1.06	0.97	-
P/RPS	23.84	28.79	27.38	33.49	35.56	37.96	35.57	-23.32%
YoY %	-17.19%	5.15%	-18.24%	-5.82%	-6.32%	6.72%	-	-
Horiz. %	67.02%	80.94%	76.97%	94.15%	99.97%	106.72%	100.00%	-
P/EPS	8.84	36.82	36.15	43.93	46.73	45.49	46.86	-66.94%
YoY %	-75.99%	1.85%	-17.71%	-5.99%	2.73%	-2.92%	-	-
Horiz. %	18.86%	78.57%	77.14%	93.75%	99.72%	97.08%	100.00%	-
EY	11.31	2.72	2.77	2.28	2.14	2.20	2.13	202.82%
YoY %	315.81%	-1.81%	21.49%	6.54%	-2.73%	3.29%	-	-
Horiz. %	530.99%	127.70%	130.05%	107.04%	100.47%	103.29%	100.00%	-
DY	3.21	2.59	2.73	2.18	2.30	2.08	2.06	34.22%
YoY %	23.94%	-5.13%	25.23%	-5.22%	10.58%	0.97%	-	-
Horiz. %	155.83%	125.73%	132.52%	105.83%	111.65%	100.97%	100.00%	-
P/NAPS	0.63	0.82	0.77	0.96	1.02	1.08	0.99	-25.91%
YoY %	-23.17%	6.49%	-19.79%	-5.88%	-5.56%	9.09%	-	-
Horiz. %	63.64%	82.83%	77.78%	96.97%	103.03%	109.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/01/09	21/10/08	21/07/08	18/04/08	17/01/08	19/10/07	18/07/07	-
Price	0.65	0.72	0.75	0.94	0.99	1.06	1.04	-
P/RPS	23.13	25.59	26.67	33.49	35.21	37.96	38.14	-28.24%
YoY %	-9.61%	-4.05%	-20.36%	-4.88%	-7.24%	-0.47%	-	-
Horiz. %	60.64%	67.09%	69.93%	87.81%	92.32%	99.53%	100.00%	-
P/EPS	8.57	32.73	35.21	43.93	46.26	45.49	50.24	-69.07%
YoY %	-73.82%	-7.04%	-19.85%	-5.04%	1.69%	-9.45%	-	-
Horiz. %	17.06%	65.15%	70.08%	87.44%	92.08%	90.55%	100.00%	-
EY	11.66	3.06	2.84	2.28	2.16	2.20	1.99	223.27%
YoY %	281.05%	7.75%	24.56%	5.56%	-1.82%	10.55%	-	-
Horiz. %	585.93%	153.77%	142.71%	114.57%	108.54%	110.55%	100.00%	-
DY	3.31	2.92	2.80	2.18	2.32	2.08	1.92	43.53%
YoY %	13.36%	4.29%	28.44%	-6.03%	11.54%	8.33%	-	-
Horiz. %	172.40%	152.08%	145.83%	113.54%	120.83%	108.33%	100.00%	-
P/NAPS	0.61	0.73	0.75	0.96	1.01	1.08	1.06	-30.69%
YoY %	-16.44%	-2.67%	-21.88%	-4.95%	-6.48%	1.89%	-	-
Horiz. %	57.55%	68.87%	70.75%	90.57%	95.28%	101.89%	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