[ATAIMS] QoQ Quarter Result on 31-Mar-2005 [#4]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -469.65%
YoY- -1455.4%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 35,520 30,805 23,719 36,981 39,038 30,447 32,123 6.91%
PBT 4,091 370 -3 -1,931 906 -333 -1,146 -
Tax -275 -485 -573 -956 -125 -122 -156 45.77%
NP 3,816 -115 -576 -2,887 781 -455 -1,302 -
-
NP to SH 3,816 -115 -576 -2,887 781 -455 -1,302 -
-
Tax Rate 6.72% 131.08% - - 13.80% - - -
Total Cost 31,704 30,920 24,295 39,868 38,257 30,902 33,425 -3.45%
-
Net Worth 0 30,949 30,758 31,661 34,466 33,875 34,217 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 30,949 30,758 31,661 34,466 33,875 34,217 -
NOSH 76,714 74,666 73,655 73,274 72,990 73,387 73,146 3.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.74% -0.37% -2.43% -7.81% 2.00% -1.49% -4.05% -
ROE 0.00% -0.37% -1.87% -9.12% 2.27% -1.34% -3.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.30 41.26 32.20 50.47 53.48 41.49 43.92 3.57%
EPS 5.08 -0.16 -0.78 -3.94 1.07 -0.62 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4145 0.4176 0.4321 0.4722 0.4616 0.4678 -
Adjusted Per Share Value based on latest NOSH - 73,274
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.95 2.56 1.97 3.07 3.24 2.53 2.67 6.85%
EPS 0.32 -0.01 -0.05 -0.24 0.06 -0.04 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0257 0.0255 0.0263 0.0286 0.0281 0.0284 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.15 0.20 0.22 0.30 0.38 0.50 0.71 -
P/RPS 0.32 0.48 0.68 0.59 0.71 1.21 1.62 -65.98%
P/EPS 3.02 -129.86 -28.13 -7.61 35.51 -80.65 -39.89 -
EY 33.16 -0.77 -3.55 -13.13 2.82 -1.24 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.53 0.69 0.80 1.08 1.52 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.19 0.16 0.21 0.24 0.31 0.42 0.52 -
P/RPS 0.41 0.39 0.65 0.48 0.58 1.01 1.18 -50.48%
P/EPS 3.82 -103.88 -26.85 -6.09 28.97 -67.74 -29.21 -
EY 26.18 -0.96 -3.72 -16.42 3.45 -1.48 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.50 0.56 0.66 0.91 1.11 -

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