[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.98%
YoY- 45.51%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,124 110,656 117,117 118,045 119,164 116,628 149,305 -16.38%
PBT -1,248 -6,092 -864 -2,274 -4,544 -13,284 -6,712 -67.38%
Tax -496 0 285 -89 0 -216 2,446 -
NP -1,744 -6,092 -579 -2,364 -4,544 -13,500 -4,266 -44.88%
-
NP to SH -1,744 -6,092 -579 -2,364 -4,544 -13,500 -4,266 -44.88%
-
Tax Rate - - - - - - - -
Total Cost 115,868 116,748 117,696 120,409 123,708 130,128 153,571 -17.10%
-
Net Worth 38,924 38,001 39,887 38,317 37,974 36,790 40,192 -2.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 38,924 38,001 39,887 38,317 37,974 36,790 40,192 -2.11%
NOSH 105,060 104,315 105,272 104,294 104,700 104,489 104,558 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.53% -5.51% -0.49% -2.00% -3.81% -11.58% -2.86% -
ROE -4.48% -16.03% -1.45% -6.17% -11.97% -36.69% -10.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.63 106.08 111.25 113.19 113.81 111.62 142.80 -16.65%
EPS -1.66 -5.84 -0.55 -2.27 -4.34 -12.92 -4.08 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3705 0.3643 0.3789 0.3674 0.3627 0.3521 0.3844 -2.42%
Adjusted Per Share Value based on latest NOSH - 103,958
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.48 9.19 9.72 9.80 9.89 9.68 12.40 -16.37%
EPS -0.14 -0.51 -0.05 -0.20 -0.38 -1.12 -0.35 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0316 0.0331 0.0318 0.0315 0.0305 0.0334 -2.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.10 0.10 0.12 0.13 0.12 0.09 -
P/RPS 0.09 0.09 0.09 0.11 0.11 0.11 0.06 31.00%
P/EPS -6.02 -1.71 -18.18 -5.29 -3.00 -0.93 -2.21 94.92%
EY -16.60 -58.40 -5.50 -18.89 -33.38 -107.67 -45.33 -48.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.33 0.36 0.34 0.23 11.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 0.14 0.10 0.09 0.12 0.13 0.16 0.10 -
P/RPS 0.13 0.09 0.08 0.11 0.11 0.14 0.07 51.03%
P/EPS -8.43 -1.71 -16.36 -5.29 -3.00 -1.24 -2.45 127.74%
EY -11.86 -58.40 -6.11 -18.89 -33.38 -80.75 -40.80 -56.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.24 0.33 0.36 0.45 0.26 28.75%

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