[ATAIMS] QoQ Quarter Result on 2009-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,664 28,583 28,952 30,425 29,157 26,866 42,195 -24.59% QoQ % -3.22% -1.27% -4.84% 4.35% 8.53% -36.33% - Horiz. % 65.56% 67.74% 68.61% 72.11% 69.10% 63.67% 100.00%
PBT -1,523 841 566 1,049 -3,321 -2,855 -3,962 -47.22% QoQ % -281.09% 48.59% -46.04% 131.59% -16.32% 27.94% - Horiz. % 38.44% -21.23% -14.29% -26.48% 83.82% 72.06% 100.00%
Tax 0 353 -67 54 -54 1,843 513 - QoQ % 0.00% 626.87% -224.07% 200.00% -102.93% 259.26% - Horiz. % 0.00% 68.81% -13.06% 10.53% -10.53% 359.26% 100.00%
NP -1,523 1,194 499 1,103 -3,375 -1,012 -3,449 -42.10% QoQ % -227.55% 139.28% -54.76% 132.68% -233.50% 70.66% - Horiz. % 44.16% -34.62% -14.47% -31.98% 97.85% 29.34% 100.00%
NP to SH -1,523 1,194 499 1,103 -3,375 -1,012 -3,449 -42.10% QoQ % -227.55% 139.28% -54.76% 132.68% -233.50% 70.66% - Horiz. % 44.16% -34.62% -14.47% -31.98% 97.85% 29.34% 100.00%
Tax Rate - % -41.97 % 11.84 % -5.15 % - % - % - % - QoQ % 0.00% -454.48% 329.90% 0.00% 0.00% 0.00% - Horiz. % 0.00% 814.95% -229.90% 100.00% - - -
Total Cost 29,187 27,389 28,453 29,322 32,532 27,878 45,644 -25.84% QoQ % 6.56% -3.74% -2.96% -9.87% 16.69% -38.92% - Horiz. % 63.94% 60.01% 62.34% 64.24% 71.27% 61.08% 100.00%
Net Worth 38,001 39,684 38,194 37,741 36,790 40,104 41,189 -5.24% QoQ % -4.24% 3.90% 1.20% 2.58% -8.26% -2.63% - Horiz. % 92.26% 96.35% 92.73% 91.63% 89.32% 97.37% 100.00%
Dividend 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 38,001 39,684 38,194 37,741 36,790 40,104 41,189 -5.24% QoQ % -4.24% 3.90% 1.20% 2.58% -8.26% -2.63% - Horiz. % 92.26% 96.35% 92.73% 91.63% 89.32% 97.37% 100.00%
NOSH 104,315 104,736 103,958 104,056 104,489 104,329 104,515 -0.13% QoQ % -0.40% 0.75% -0.09% -0.41% 0.15% -0.18% - Horiz. % 99.81% 100.21% 99.47% 99.56% 99.98% 99.82% 100.00%
Ratio Analysis 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -5.51 % 4.18 % 1.72 % 3.63 % -11.58 % -3.77 % -8.17 % -23.15% QoQ % -231.82% 143.02% -52.62% 131.35% -207.16% 53.86% - Horiz. % 67.44% -51.16% -21.05% -44.43% 141.74% 46.14% 100.00%
ROE -4.01 % 3.01 % 1.31 % 2.92 % -9.17 % -2.52 % -8.37 % -38.86% QoQ % -233.22% 129.77% -55.14% 131.84% -263.89% 69.89% - Horiz. % 47.91% -35.96% -15.65% -34.89% 109.56% 30.11% 100.00%
Per Share 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.52 27.29 27.85 29.24 27.90 25.75 40.37 -24.49% QoQ % -2.82% -2.01% -4.75% 4.80% 8.35% -36.22% - Horiz. % 65.69% 67.60% 68.99% 72.43% 69.11% 63.78% 100.00%
EPS -1.46 1.14 0.48 1.06 -3.23 -0.97 -3.30 -42.02% QoQ % -228.07% 137.50% -54.72% 132.82% -232.99% 70.61% - Horiz. % 44.24% -34.55% -14.55% -32.12% 97.88% 29.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3643 0.3789 0.3674 0.3627 0.3521 0.3844 0.3941 -5.12% QoQ % -3.85% 3.13% 1.30% 3.01% -8.40% -2.46% - Horiz. % 92.44% 96.14% 93.23% 92.03% 89.34% 97.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.30 2.37 2.40 2.53 2.42 2.23 3.50 -24.47% QoQ % -2.95% -1.25% -5.14% 4.55% 8.52% -36.29% - Horiz. % 65.71% 67.71% 68.57% 72.29% 69.14% 63.71% 100.00%
EPS -0.13 0.10 0.04 0.09 -0.28 -0.08 -0.29 -41.51% QoQ % -230.00% 150.00% -55.56% 132.14% -250.00% 72.41% - Horiz. % 44.83% -34.48% -13.79% -31.03% 96.55% 27.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0316 0.0330 0.0317 0.0313 0.0305 0.0333 0.0342 -5.15% QoQ % -4.24% 4.10% 1.28% 2.62% -8.41% -2.63% - Horiz. % 92.40% 96.49% 92.69% 91.52% 89.18% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1000 0.1000 0.1200 0.1300 0.1200 0.0900 0.1200 -
P/RPS 0.38 0.37 0.43 0.44 0.43 0.35 0.30 17.12% QoQ % 2.70% -13.95% -2.27% 2.33% 22.86% 16.67% - Horiz. % 126.67% 123.33% 143.33% 146.67% 143.33% 116.67% 100.00%
P/EPS -6.85 8.77 25.00 12.26 -3.72 -9.28 -3.64 52.60% QoQ % -178.11% -64.92% 103.92% 429.57% 59.91% -154.95% - Horiz. % 188.19% -240.93% -686.81% -336.81% 102.20% 254.95% 100.00%
EY -14.60 11.40 4.00 8.15 -26.92 -10.78 -27.50 -34.51% QoQ % -228.07% 185.00% -50.92% 130.27% -149.72% 60.80% - Horiz. % 53.09% -41.45% -14.55% -29.64% 97.89% 39.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.26 0.33 0.36 0.34 0.23 0.30 -6.80% QoQ % 3.85% -21.21% -8.33% 5.88% 47.83% -23.33% - Horiz. % 90.00% 86.67% 110.00% 120.00% 113.33% 76.67% 100.00%
Price Multiplier on Announcement Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 -
Price 0.1000 0.0900 0.1200 0.1300 0.1600 0.1000 0.0800 -
P/RPS 0.38 0.33 0.43 0.44 0.57 0.39 0.20 53.58% QoQ % 15.15% -23.26% -2.27% -22.81% 46.15% 95.00% - Horiz. % 190.00% 165.00% 215.00% 220.00% 285.00% 195.00% 100.00%
P/EPS -6.85 7.89 25.00 12.26 -4.95 -10.31 -2.42 100.48% QoQ % -186.82% -68.44% 103.92% 347.68% 51.99% -326.03% - Horiz. % 283.06% -326.03% -1,033.06% -506.61% 204.55% 426.03% 100.00%
EY -14.60 12.67 4.00 8.15 -20.19 -9.70 -41.25 -50.06% QoQ % -215.23% 216.75% -50.92% 140.37% -108.14% 76.48% - Horiz. % 35.39% -30.72% -9.70% -19.76% 48.95% 23.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.24 0.33 0.36 0.45 0.26 0.20 22.22% QoQ % 12.50% -27.27% -8.33% -20.00% 73.08% 30.00% - Horiz. % 135.00% 120.00% 165.00% 180.00% 225.00% 130.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DICB quarterly announcement_30 September_2009.pdf 
