[ATAIMS] QoQ Quarter Result on 31-Mar-2006 [#4]

Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -150.73%
YoY- 32.94%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,029 30,683 22,030 26,862 35,520 30,805 23,719 14.37%
PBT -188 1,708 -176 -2,841 4,091 370 -3 1465.85%
Tax -255 -296 -256 905 -275 -485 -573 -41.62%
NP -443 1,412 -432 -1,936 3,816 -115 -576 -16.01%
-
NP to SH -443 1,412 -432 -1,936 3,816 -115 -576 -16.01%
-
Tax Rate - 17.33% - - 6.72% 131.08% - -
Total Cost 29,472 29,271 22,462 28,798 31,704 30,920 24,295 13.70%
-
Net Worth 34,278 34,187 33,887 28,755 0 30,949 30,758 7.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 34,278 34,187 33,887 28,755 0 30,949 30,758 7.46%
NOSH 98,444 96,712 96,000 81,390 76,714 74,666 73,655 21.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.53% 4.60% -1.96% -7.21% 10.74% -0.37% -2.43% -
ROE -1.29% 4.13% -1.27% -6.73% 0.00% -0.37% -1.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.49 31.73 22.95 33.00 46.30 41.26 32.20 -5.67%
EPS -0.45 1.46 -0.45 -2.38 5.08 -0.16 -0.78 -30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.3535 0.353 0.3533 0.00 0.4145 0.4176 -11.38%
Adjusted Per Share Value based on latest NOSH - 81,390
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.41 2.55 1.83 2.23 2.95 2.56 1.97 14.34%
EPS -0.04 0.12 -0.04 -0.16 0.32 -0.01 -0.05 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0284 0.0281 0.0239 0.00 0.0257 0.0255 7.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.19 0.16 0.19 0.25 0.15 0.20 0.22 -
P/RPS 0.64 0.50 0.83 0.76 0.32 0.48 0.68 -3.95%
P/EPS -42.22 10.96 -42.22 -10.51 3.02 -129.86 -28.13 30.99%
EY -2.37 9.13 -2.37 -9.51 33.16 -0.77 -3.55 -23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.54 0.71 0.00 0.48 0.53 2.49%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 30/08/06 19/06/06 01/03/06 30/11/05 30/08/05 -
Price 0.28 0.18 0.15 0.17 0.19 0.16 0.21 -
P/RPS 0.95 0.57 0.65 0.52 0.41 0.39 0.65 28.69%
P/EPS -62.22 12.33 -33.33 -7.15 3.82 -103.88 -26.85 74.84%
EY -1.61 8.11 -3.00 -13.99 26.18 -0.96 -3.72 -42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.42 0.48 0.00 0.39 0.50 36.68%

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