[ATAIMS] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 12.11%
YoY- 139.92%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 139,654 152,396 119,239 115,217 129,603 61,256 37,419 24.52%
PBT -9,307 7,059 1,325 1,444 -1,563 -1,364 -24,992 -15.16%
Tax 1,949 -328 2,052 -111 -1,776 -750 0 -
NP -7,358 6,731 3,377 1,333 -3,339 -2,114 -24,992 -18.42%
-
NP to SH -7,358 6,731 3,377 1,333 -3,339 -2,114 -24,992 -18.42%
-
Tax Rate - 4.65% -154.87% 7.69% - - - -
Total Cost 147,012 145,665 115,862 113,884 132,942 63,370 62,411 15.33%
-
Net Worth 36,790 0 36,749 33,887 30,758 34,217 -58,069 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 36,790 0 36,749 33,887 30,758 34,217 -58,069 -
NOSH 104,489 104,814 103,636 96,000 73,655 73,146 43,849 15.55%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.27% 4.42% 2.83% 1.16% -2.58% -3.45% -66.79% -
ROE -20.00% 0.00% 9.19% 3.93% -10.86% -6.18% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 133.65 145.40 115.06 120.02 175.96 83.74 85.34 7.75%
EPS -7.04 6.42 3.26 1.39 -4.53 -2.89 -57.00 -29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3521 0.00 0.3546 0.353 0.4176 0.4678 -1.3243 -
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.60 12.65 9.90 9.57 10.76 5.09 3.11 24.50%
EPS -0.61 0.56 0.28 0.11 -0.28 -0.18 -2.08 -18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.00 0.0305 0.0281 0.0255 0.0284 -0.0482 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.12 0.16 0.23 0.19 0.22 0.71 0.11 -
P/RPS 0.09 0.11 0.20 0.16 0.13 0.85 0.13 -5.93%
P/EPS -1.70 2.49 7.06 13.68 -4.85 -24.57 -0.19 44.03%
EY -58.68 40.14 14.17 7.31 -20.61 -4.07 -518.14 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.65 0.54 0.53 1.52 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 29/08/08 29/08/07 30/08/06 30/08/05 27/08/04 21/08/03 -
Price 0.16 0.17 0.17 0.15 0.21 0.52 0.14 -
P/RPS 0.12 0.12 0.15 0.12 0.12 0.62 0.16 -4.67%
P/EPS -2.27 2.65 5.22 10.80 -4.63 -17.99 -0.25 44.38%
EY -44.01 37.78 19.17 9.26 -21.59 -5.56 -407.11 -30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.48 0.42 0.50 1.11 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