[ATAIMS] QoQ Quarter Result on 2011-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,701 19,664 20,101 19,366 19,162 25,004 31,449 -19.55% QoQ % 15.44% -2.17% 3.80% 1.06% -23.36% -20.49% - Horiz. % 72.18% 62.53% 63.92% 61.58% 60.93% 79.51% 100.00%
PBT 296 -2,025 -776 -3,830 -2,774 1,579 296 - QoQ % 114.62% -160.95% 79.74% -38.07% -275.68% 433.45% - Horiz. % 100.00% -684.12% -262.16% -1,293.92% -937.16% 533.45% 100.00%
Tax 149 369 0 -308 157 -660 139 4.74% QoQ % -59.62% 0.00% 0.00% -296.18% 123.79% -574.82% - Horiz. % 107.19% 265.47% 0.00% -221.58% 112.95% -474.82% 100.00%
NP 445 -1,656 -776 -4,138 -2,617 919 435 1.53% QoQ % 126.87% -113.40% 81.25% -58.12% -384.77% 111.26% - Horiz. % 102.30% -380.69% -178.39% -951.26% -601.61% 211.26% 100.00%
NP to SH 445 -1,656 -776 -4,138 -2,617 919 435 1.53% QoQ % 126.87% -113.40% 81.25% -58.12% -384.77% 111.26% - Horiz. % 102.30% -380.69% -178.39% -951.26% -601.61% 211.26% 100.00%
Tax Rate -50.34 % - % - % - % - % 41.80 % -46.96 % 4.75% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 189.01% - Horiz. % 107.20% 0.00% 0.00% 0.00% 0.00% -89.01% 100.00%
Total Cost 22,256 21,320 20,877 23,504 21,779 24,085 31,014 -19.86% QoQ % 4.39% 2.12% -11.18% 7.92% -9.57% -22.34% - Horiz. % 71.76% 68.74% 67.31% 75.79% 70.22% 77.66% 100.00%
Net Worth 35,082 34,869 37,269 37,398 41,620 44,132 38,808 -6.51% QoQ % 0.61% -6.44% -0.35% -10.14% -5.69% 13.72% - Horiz. % 90.40% 89.85% 96.03% 96.37% 107.25% 113.72% 100.00%
Dividend 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 35,082 34,869 37,269 37,398 41,620 44,132 38,808 -6.51% QoQ % 0.61% -6.44% -0.35% -10.14% -5.69% 13.72% - Horiz. % 90.40% 89.85% 96.03% 96.37% 107.25% 113.72% 100.00%
NOSH 103,488 104,150 106,301 104,494 104,680 104,431 103,571 -0.05% QoQ % -0.64% -2.02% 1.73% -0.18% 0.24% 0.83% - Horiz. % 99.92% 100.56% 102.64% 100.89% 101.07% 100.83% 100.00%
Ratio Analysis 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.96 % -8.42 % -3.86 % -21.37 % -13.66 % 3.68 % 1.38 % 26.38% QoQ % 123.28% -118.13% 81.94% -56.44% -471.20% 166.67% - Horiz. % 142.03% -610.14% -279.71% -1,548.55% -989.86% 266.67% 100.00%
ROE 1.27 % -4.75 % -2.08 % -11.06 % -6.29 % 2.08 % 1.12 % 8.75% QoQ % 126.74% -128.37% 81.19% -75.83% -402.40% 85.71% - Horiz. % 113.39% -424.11% -185.71% -987.50% -561.61% 185.71% 100.00%
Per Share 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.94 18.88 18.91 18.53 18.31 23.94 30.36 -19.49% QoQ % 16.21% -0.16% 2.05% 1.20% -23.52% -21.15% - Horiz. % 72.27% 62.19% 62.29% 61.03% 60.31% 78.85% 100.00%
EPS 0.43 -1.59 -0.73 -3.96 -2.50 0.88 0.42 1.58% QoQ % 127.04% -117.81% 81.57% -58.40% -384.09% 109.52% - Horiz. % 102.38% -378.57% -173.81% -942.86% -595.24% 209.52% 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 0.3390 0.3348 0.3506 0.3579 0.3976 0.4226 0.3747 -6.46% QoQ % 1.25% -4.51% -2.04% -9.98% -5.92% 12.78% - Horiz. % 90.47% 89.35% 93.57% 95.52% 106.11% 112.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.88 1.63 1.67 1.61 1.59 2.08 2.61 -19.66% QoQ % 15.34% -2.40% 3.73% 1.26% -23.56% -20.31% - Horiz. % 72.03% 62.45% 63.98% 61.69% 60.92% 79.69% 100.00%
EPS 0.04 -0.14 -0.06 -0.34 -0.22 0.08 0.04 - QoQ % 128.57% -133.33% 82.35% -54.55% -375.00% 100.00% - Horiz. % 100.00% -350.00% -150.00% -850.00% -550.00% 200.00% 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 0.0291 0.0290 0.0309 0.0311 0.0346 0.0366 0.0322 -6.53% QoQ % 0.34% -6.15% -0.64% -10.12% -5.46% 13.66% - Horiz. % 90.37% 90.06% 95.96% 96.58% 107.45% 113.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2600 0.2800 0.3500 0.4500 0.3400 0.2500 0.1600 -
P/RPS 1.19 1.48 1.85 2.43 1.86 1.04 0.53 71.55% QoQ % -19.59% -20.00% -23.87% 30.65% 78.85% 96.23% - Horiz. % 224.53% 279.25% 349.06% 458.49% 350.94% 196.23% 100.00%
P/EPS 60.47 -17.61 -47.95 -11.36 -13.60 28.41 38.10 36.10% QoQ % 443.38% 63.27% -322.10% 16.47% -147.87% -25.43% - Horiz. % 158.71% -46.22% -125.85% -29.82% -35.70% 74.57% 100.00%
EY 1.65 -5.68 -2.09 -8.80 -7.35 3.52 2.63 -26.74% QoQ % 129.05% -171.77% 76.25% -19.73% -308.81% 33.84% - Horiz. % 62.74% -215.97% -79.47% -334.60% -279.47% 133.84% 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 0.77 0.84 1.00 1.26 0.86 0.59 0.43 47.51% QoQ % -8.33% -16.00% -20.63% 46.51% 45.76% 37.21% - Horiz. % 179.07% 195.35% 232.56% 293.02% 200.00% 137.21% 100.00%
Price Multiplier on Announcement Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 31/05/12 24/02/12 30/11/11 23/08/11 31/05/11 28/02/11 -
Price 0.2500 0.2600 0.2900 0.3500 0.3100 0.2800 0.1900 -
P/RPS 1.14 1.38 1.53 1.89 1.69 1.17 0.63 48.55% QoQ % -17.39% -9.80% -19.05% 11.83% 44.44% 85.71% - Horiz. % 180.95% 219.05% 242.86% 300.00% 268.25% 185.71% 100.00%
P/EPS 58.14 -16.35 -39.73 -8.84 -12.40 31.82 45.24 18.22% QoQ % 455.60% 58.85% -349.43% 28.71% -138.97% -29.66% - Horiz. % 128.51% -36.14% -87.82% -19.54% -27.41% 70.34% 100.00%
EY 1.72 -6.12 -2.52 -11.31 -8.06 3.14 2.21 -15.40% QoQ % 128.10% -142.86% 77.72% -40.32% -356.69% 42.08% - Horiz. % 77.83% -276.92% -114.03% -511.76% -364.71% 142.08% 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 0.74 0.78 0.83 0.98 0.78 0.66 0.51 28.20% QoQ % -5.13% -6.02% -15.31% 25.64% 18.18% 29.41% - Horiz. % 145.10% 152.94% 162.75% 192.16% 152.94% 129.41% 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 Interim Result 30 September 2011.pdf 
