[ATAIMS] QoQ TTM 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- -432.77%
YoY- -2.76%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 126,443 129,961 129,603 138,007 114,312 83,536 61,256 61.90%
PBT 2,325 -860 -1,563 -2,706 240 -3,402 -1,364 -
Tax -2,289 -2,139 -1,776 -1,359 -1,003 -872 -750 109.97%
NP 36 -2,999 -3,339 -4,065 -763 -4,274 -2,114 -
-
NP to SH 36 -2,999 -3,339 -4,065 -763 -4,274 -2,114 -
-
Tax Rate 98.45% - - - 417.92% - - -
Total Cost 126,407 132,960 132,942 142,072 115,075 87,810 63,370 58.26%
-
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 0.03% -2.31% -2.58% -2.95% -0.67% -5.12% -3.45% -
ROE 0.00% -9.69% -10.86% -12.84% -2.21% -12.62% -6.18% -
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 164.82 174.05 175.96 188.34 156.61 113.83 83.74 56.86%
EPS 0.05 -4.02 -4.53 -5.55 -1.05 -5.82 -2.89 -
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 10.50 10.79 10.76 11.46 9.49 6.94 5.09 61.83%
EPS 0.00 -0.25 -0.28 -0.34 -0.06 -0.35 -0.18 -
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 0.09 0.11 0.13 0.16 0.24 0.44 0.85 -77.52%
P/EPS 319.65 -4.98 -4.85 -5.41 -36.35 -8.59 -24.57 -
EY 0.31 -20.08 -20.61 -18.49 -2.75 -11.65 -4.07 -
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 0.12 0.09 0.12 0.13 0.20 0.37 0.62 -66.43%
P/EPS 404.88 -3.98 -4.63 -4.33 -29.66 -7.21 -17.99 -
EY 0.25 -25.10 -21.59 -23.12 -3.37 -13.87 -5.56 -
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