[ATAIMS] YoY Quarter Result on 30-Sep-2004 [#2]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 65.05%
YoY- -126.69%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 39,846 30,683 30,805 30,447 8,167 8,279 11,125 23.68%
PBT 3,366 1,708 370 -333 1,705 -5,588 -2,519 -
Tax -236 -296 -485 -122 0 0 144 -
NP 3,130 1,412 -115 -455 1,705 -5,588 -2,375 -
-
NP to SH 3,130 1,412 -115 -455 1,705 -5,588 -2,375 -
-
Tax Rate 7.01% 17.33% 131.08% - 0.00% - - -
Total Cost 36,716 29,271 30,920 30,902 6,462 13,867 13,500 18.13%
-
Net Worth 39,881 34,187 30,949 33,875 -55,651 -39,436 -12,913 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 39,881 34,187 30,949 33,875 -55,651 -39,436 -12,913 -
NOSH 103,642 96,712 74,666 73,387 43,830 43,861 43,819 15.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.86% 4.60% -0.37% -1.49% 20.88% -67.50% -21.35% -
ROE 7.85% 4.13% -0.37% -1.34% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 38.45 31.73 41.26 41.49 18.63 18.88 25.39 7.15%
EPS 3.02 1.46 -0.16 -0.62 3.89 -12.74 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3848 0.3535 0.4145 0.4616 -1.2697 -0.8991 -0.2947 -
Adjusted Per Share Value based on latest NOSH - 73,387
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.31 2.55 2.56 2.53 0.68 0.69 0.92 23.77%
EPS 0.26 0.12 -0.01 -0.04 0.14 -0.46 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0284 0.0257 0.0281 -0.0462 -0.0327 -0.0107 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.17 0.16 0.20 0.50 0.15 0.17 0.41 -
P/RPS 0.44 0.50 0.48 1.21 0.81 0.90 1.61 -19.43%
P/EPS 5.63 10.96 -129.86 -80.65 3.86 -1.33 -7.56 -
EY 17.76 9.13 -0.77 -1.24 25.93 -74.94 -13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.48 1.08 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 21/11/03 28/11/02 04/02/02 -
Price 0.18 0.18 0.16 0.42 0.20 0.09 0.52 -
P/RPS 0.47 0.57 0.39 1.01 1.07 0.48 2.05 -21.75%
P/EPS 5.96 12.33 -103.88 -67.74 5.14 -0.71 -9.59 -
EY 16.78 8.11 -0.96 -1.48 19.45 -141.56 -10.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.39 0.91 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