[ATRIUM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
04-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.18%
YoY- 56.74%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,983 12,867 12,751 13,153 13,692 13,692 13,671 -3.37%
PBT 8,598 15,130 14,990 16,569 17,113 10,485 10,647 -13.24%
Tax 0 0 0 0 0 0 0 -
NP 8,598 15,130 14,990 16,569 17,113 10,485 10,647 -13.24%
-
NP to SH 8,598 15,130 14,990 16,569 17,113 10,485 10,647 -13.24%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,385 -2,263 -2,239 -3,416 -3,421 3,207 3,024 28.02%
-
Net Worth 126,265 126,667 126,750 126,050 128,882 119,540 122,041 2.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,463 8,284 8,156 9,735 10,230 10,411 10,537 -13.56%
Div Payout % 98.44% 54.75% 54.41% 58.76% 59.78% 99.30% 98.97% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 126,265 126,667 126,750 126,050 128,882 119,540 122,041 2.28%
NOSH 121,666 121,948 122,168 121,529 121,794 121,681 121,737 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 66.23% 117.59% 117.56% 125.97% 124.99% 76.58% 77.88% -
ROE 6.81% 11.94% 11.83% 13.14% 13.28% 8.77% 8.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.67 10.55 10.44 10.82 11.24 11.25 11.23 -3.34%
EPS 7.07 12.41 12.27 13.63 14.05 8.62 8.75 -13.21%
DPS 6.95 6.80 6.70 8.00 8.40 8.55 8.65 -13.53%
NAPS 1.0378 1.0387 1.0375 1.0372 1.0582 0.9824 1.0025 2.32%
Adjusted Per Share Value based on latest NOSH - 121,529
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.89 4.85 4.80 4.95 5.16 5.16 5.15 -3.38%
EPS 3.24 5.70 5.64 6.24 6.44 3.95 4.01 -13.21%
DPS 3.19 3.12 3.07 3.67 3.85 3.92 3.97 -13.53%
NAPS 0.4755 0.477 0.4773 0.4747 0.4853 0.4502 0.4596 2.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.92 0.78 0.66 0.61 0.67 0.81 0.77 -
P/RPS 8.62 7.39 6.32 5.64 5.96 7.20 6.86 16.39%
P/EPS 13.02 6.29 5.38 4.47 4.77 9.40 8.80 29.75%
EY 7.68 15.91 18.59 22.35 20.97 10.64 11.36 -22.91%
DY 7.55 8.72 10.15 13.11 12.54 10.56 11.23 -23.20%
P/NAPS 0.89 0.75 0.64 0.59 0.63 0.82 0.77 10.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 21/01/10 28/10/09 06/08/09 04/05/09 23/01/09 21/10/08 21/07/08 -
Price 0.92 0.81 0.80 0.66 0.65 0.72 0.75 -
P/RPS 8.62 7.68 7.66 6.10 5.78 6.40 6.68 18.47%
P/EPS 13.02 6.53 6.52 4.84 4.63 8.36 8.58 31.95%
EY 7.68 15.32 15.34 20.66 21.62 11.97 11.66 -24.24%
DY 7.55 8.40 8.38 12.12 12.92 11.87 11.53 -24.53%
P/NAPS 0.89 0.78 0.77 0.64 0.61 0.73 0.75 12.05%

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