[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Announcement Date
01-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 401.5%
YoY- 420.18%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 105,426 88,120 116,906 120,058 109,048 94,876 138,589 -16.65%
PBT 3,064 -704 1,617 5,944 734 -12 -2,504 -
Tax -1,104 -1,024 -428 -1,777 -2,116 -2,292 -1,359 -12.92%
NP 1,960 -1,728 1,189 4,166 -1,382 -2,304 -3,863 -
-
NP to SH 1,960 -1,728 1,189 4,166 -1,382 -2,304 -3,863 -
-
Tax Rate 36.03% - 26.47% 29.90% 288.28% - - -
Total Cost 103,466 89,848 115,717 115,892 110,430 97,180 142,452 -19.18%
-
Net Worth 33,963 33,887 26,724 0 30,632 30,758 31,673 4.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 33,963 33,887 26,724 0 30,632 30,758 31,673 4.75%
NOSH 96,078 96,000 75,857 76,612 73,902 73,655 73,301 19.74%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.86% -1.96% 1.02% 3.47% -1.27% -2.43% -2.79% -
ROE 5.77% -5.10% 4.45% 0.00% -4.51% -7.49% -12.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 109.73 91.79 154.11 156.71 147.56 128.81 189.07 -30.39%
EPS 2.04 -1.80 1.56 5.56 -1.88 -3.12 -5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3535 0.353 0.3523 0.00 0.4145 0.4176 0.4321 -12.51%
Adjusted Per Share Value based on latest NOSH - 76,714
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.75 7.32 9.71 9.97 9.05 7.88 11.51 -16.69%
EPS 0.16 -0.14 0.10 0.35 -0.11 -0.19 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0281 0.0222 0.00 0.0254 0.0255 0.0263 4.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.19 0.25 0.15 0.20 0.22 0.30 -
P/RPS 0.15 0.21 0.16 0.10 0.14 0.17 0.16 -4.20%
P/EPS 7.84 -10.56 15.95 2.76 -10.69 -7.03 -5.69 -
EY 12.75 -9.47 6.27 36.26 -9.35 -14.22 -17.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.71 0.00 0.48 0.53 0.69 -24.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 19/06/06 01/03/06 30/11/05 30/08/05 30/05/05 -
Price 0.18 0.15 0.17 0.19 0.16 0.21 0.24 -
P/RPS 0.16 0.16 0.11 0.12 0.11 0.16 0.13 14.83%
P/EPS 8.82 -8.33 10.85 3.49 -8.56 -6.71 -4.55 -
EY 11.33 -12.00 9.22 28.62 -11.69 -14.90 -21.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.48 0.00 0.39 0.50 0.56 -6.03%

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