[ATAIMS] YoY Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -260.12%
YoY- -133.53%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 29,029 35,520 39,038 8,262 11,144 9,645 12,674 14.80%
PBT -188 4,091 906 -2,736 -1,169 -4,315 -1,406 -28.47%
Tax -255 -275 -125 6 0 98 1,406 -
NP -443 3,816 781 -2,730 -1,169 -4,217 0 -
-
NP to SH -443 3,816 781 -2,730 -1,169 -4,217 -1,469 -18.10%
-
Tax Rate - 6.72% 13.80% - - - - -
Total Cost 29,472 31,704 38,257 10,992 12,313 13,862 12,674 15.09%
-
Net Worth 34,278 0 34,466 -58,475 -40,433 -17,775 -26,931 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 34,278 0 34,466 -58,475 -40,433 -17,775 -26,931 -
NOSH 98,444 76,714 72,990 43,890 43,782 43,835 48,966 12.33%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.53% 10.74% 2.00% -33.04% -10.49% -43.72% 0.00% -
ROE -1.29% 0.00% 2.27% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.49 46.30 53.48 18.82 25.45 22.00 25.88 2.19%
EPS -0.45 5.08 1.07 -6.22 -2.67 -9.62 -3.00 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.00 0.4722 -1.3323 -0.9235 -0.4055 -0.55 -
Adjusted Per Share Value based on latest NOSH - 43,890
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.41 2.95 3.24 0.69 0.93 0.80 1.05 14.84%
EPS -0.04 0.32 0.06 -0.23 -0.10 -0.35 -0.12 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.00 0.0286 -0.0486 -0.0336 -0.0148 -0.0224 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.19 0.15 0.38 0.25 0.11 0.50 0.70 -
P/RPS 0.64 0.32 0.71 1.33 0.43 2.27 2.70 -21.32%
P/EPS -42.22 3.02 35.51 -4.02 -4.12 -5.20 -23.33 10.38%
EY -2.37 33.16 2.82 -24.88 -24.27 -19.24 -4.29 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.80 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 01/03/06 28/02/05 27/02/04 26/02/03 28/02/02 27/02/01 -
Price 0.28 0.19 0.31 1.28 0.11 0.32 0.45 -
P/RPS 0.95 0.41 0.58 6.80 0.43 1.45 1.74 -9.59%
P/EPS -62.22 3.82 28.97 -20.58 -4.12 -3.33 -15.00 26.74%
EY -1.61 26.18 3.45 -4.86 -24.27 -30.06 -6.67 -21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.66 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