[ATAIMS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 87.46%
YoY- 3.35%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,815 25,037 16,775 8,608 38,045 28,657 17,513 103.30%
PBT 3,253 -4,175 -1,439 -3,144 -25,102 -10,011 -8,842 -
Tax -2,400 706 700 0 29 0 0 -
NP 853 -3,469 -739 -3,144 -25,073 -10,011 -8,842 -
-
NP to SH 853 -3,469 -739 -3,144 -25,073 -10,011 -8,842 -
-
Tax Rate 73.78% - - - - - - -
Total Cost 49,962 28,506 17,514 11,752 63,118 38,668 26,355 53.11%
-
Net Worth 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -39,433 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -39,433 -
NOSH 49,050 43,855 43,727 43,849 43,854 43,850 43,859 7.73%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.68% -13.86% -4.41% -36.52% -65.90% -34.93% -50.49% -
ROE 3.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 103.60 57.09 38.36 19.63 86.75 65.35 39.93 88.70%
EPS 1.74 -7.91 -1.69 -7.17 -57.17 -22.83 -20.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4855 -1.3323 -1.2697 -1.3243 -1.2523 -0.9235 -0.8991 -
Adjusted Per Share Value based on latest NOSH - 43,849
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.22 2.08 1.39 0.71 3.16 2.38 1.45 103.71%
EPS 0.07 -0.29 -0.06 -0.26 -2.08 -0.83 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 -0.0485 -0.0461 -0.0482 -0.0456 -0.0336 -0.0327 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.15 0.25 0.15 0.11 0.13 0.11 0.17 -
P/RPS 1.11 0.44 0.39 0.56 0.15 0.17 0.43 88.06%
P/EPS 66.13 -3.16 -8.88 -1.53 -0.23 -0.48 -0.84 -
EY 1.51 -31.64 -11.27 -65.18 -439.79 -207.55 -118.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 21/08/03 29/05/03 26/02/03 28/11/02 -
Price 0.67 1.28 0.20 0.14 0.11 0.11 0.09 -
P/RPS 0.65 2.24 0.52 0.71 0.13 0.17 0.23 99.76%
P/EPS 38.53 -16.18 -11.83 -1.95 -0.19 -0.48 -0.45 -
EY 2.60 -6.18 -8.45 -51.21 -519.76 -207.55 -224.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment