[ATAIMS] QoQ TTM Result on 31-Dec-2001 [#3]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -40.36%
YoY- 49.49%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 37,812 40,658 42,550 40,709 43,738 45,373 45,054 -11.01%
PBT -29,924 -26,855 -26,312 -10,077 -7,168 -6,120 -3,224 341.05%
Tax -27 117 2,827 3,485 4,793 6,120 3,353 -
NP -29,951 -26,738 -23,485 -6,592 -2,375 0 129 -
-
NP to SH -29,951 -26,738 -26,218 -9,556 -6,808 -6,105 -3,243 339.59%
-
Tax Rate - - - - - - - -
Total Cost 67,763 67,396 66,035 47,301 46,113 45,373 44,925 31.49%
-
Net Worth -39,436 -36,607 -30,786 -17,775 -12,913 -10,646 -8,002 189.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -39,436 -36,607 -30,786 -17,775 -12,913 -10,646 -8,002 189.31%
NOSH 43,861 43,840 43,861 43,835 43,819 43,868 43,823 0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -79.21% -65.76% -55.19% -16.19% -5.43% 0.00% 0.29% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 86.21 92.74 97.01 92.87 99.81 103.43 102.81 -11.06%
EPS -68.28 -60.99 -59.77 -21.80 -15.54 -13.92 -7.40 339.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8991 -0.835 -0.7019 -0.4055 -0.2947 -0.2427 -0.1826 189.14%
Adjusted Per Share Value based on latest NOSH - 43,835
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.14 3.38 3.53 3.38 3.63 3.77 3.74 -10.99%
EPS -2.49 -2.22 -2.18 -0.79 -0.57 -0.51 -0.27 339.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0327 -0.0304 -0.0256 -0.0148 -0.0107 -0.0088 -0.0066 190.34%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.17 0.18 0.19 0.50 0.41 0.34 0.31 -
P/RPS 0.20 0.19 0.20 0.54 0.41 0.33 0.30 -23.66%
P/EPS -0.25 -0.30 -0.32 -2.29 -2.64 -2.44 -4.19 -84.70%
EY -401.68 -338.83 -314.60 -43.60 -37.89 -40.93 -23.87 555.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 04/02/02 30/08/01 31/05/01 -
Price 0.09 0.13 0.19 0.32 0.52 0.59 0.32 -
P/RPS 0.10 0.14 0.20 0.34 0.52 0.57 0.31 -52.93%
P/EPS -0.13 -0.21 -0.32 -1.47 -3.35 -4.24 -4.32 -90.30%
EY -758.72 -469.14 -314.60 -68.12 -29.88 -23.59 -23.13 922.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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