Highlights

[ATAIMS] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     71.26%    YoY -     -1,622.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,536,726 2,307,032 2,308,458 121,278 113,588 111,376 1,814,769 24.99%
  QoQ % 9.96% -0.06% 1,803.43% 6.77% 1.99% -93.86% -
  Horiz. % 139.78% 127.13% 127.20% 6.68% 6.26% 6.14% 100.00%
PBT 148,588 156,392 125,785 -602 -3,886 -8,888 96,510 33.30%
  QoQ % -4.99% 24.33% 20,971.43% 84.49% 56.28% -109.21% -
  Horiz. % 153.96% 162.05% 130.33% -0.62% -4.03% -9.21% 100.00%
Tax -32,656 -34,168 -33,273 -522 -30 -20 -17,382 52.20%
  QoQ % 4.43% -2.69% -6,266.00% -1,642.22% -50.00% 99.88% -
  Horiz. % 187.87% 196.57% 191.42% 3.01% 0.17% 0.12% 100.00%
NP 115,932 122,224 92,512 -1,125 -3,916 -8,908 79,128 28.97%
  QoQ % -5.15% 32.12% 8,320.86% 71.26% 56.04% -111.26% -
  Horiz. % 146.51% 154.46% 116.91% -1.42% -4.95% -11.26% 100.00%
NP to SH 115,932 122,224 92,512 -1,125 -3,916 -8,908 79,128 28.97%
  QoQ % -5.15% 32.12% 8,320.86% 71.26% 56.04% -111.26% -
  Horiz. % 146.51% 154.46% 116.91% -1.42% -4.95% -11.26% 100.00%
Tax Rate 21.98 % 21.85 % 26.45 % - % - % - % 18.01 % 14.19%
  QoQ % 0.59% -17.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.04% 121.32% 146.86% 0.00% 0.00% 0.00% 100.00%
Total Cost 2,420,794 2,184,808 2,215,946 122,403 117,504 120,284 1,735,641 24.81%
  QoQ % 10.80% -1.41% 1,710.35% 4.17% -2.31% -93.07% -
  Horiz. % 139.48% 125.88% 127.67% 7.05% 6.77% 6.93% 100.00%
Net Worth 481,748 447,337 439,278 57,492 43,693 43,306 21,090 703.53%
  QoQ % 7.69% 1.83% 664.07% 31.58% 0.89% 105.34% -
  Horiz. % 2,284.23% 2,121.07% 2,082.86% 272.60% 207.18% 205.34% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 481,748 447,337 439,278 57,492 43,693 43,306 21,090 703.53%
  QoQ % 7.69% 1.83% 664.07% 31.58% 0.89% 105.34% -
  Horiz. % 2,284.23% 2,121.07% 2,082.86% 272.60% 207.18% 205.34% 100.00%
NOSH 1,147,019 1,147,019 1,102,331 114,915 104,705 104,553 104,458 393.31%
  QoQ % 0.00% 4.05% 859.25% 9.75% 0.15% 0.09% -
  Horiz. % 1,098.06% 1,098.06% 1,055.28% 110.01% 100.24% 100.09% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.57 % 5.30 % 4.01 % -0.93 % -3.45 % -8.00 % 4.36 % 3.18%
  QoQ % -13.77% 32.17% 531.18% 73.04% 56.88% -283.49% -
  Horiz. % 104.82% 121.56% 91.97% -21.33% -79.13% -183.49% 100.00%
ROE 24.06 % 27.32 % 21.06 % -1.96 % -8.96 % -20.57 % 375.19 % -83.95%
  QoQ % -11.93% 29.72% 1,174.49% 78.12% 56.44% -105.48% -
  Horiz. % 6.41% 7.28% 5.61% -0.52% -2.39% -5.48% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 221.16 201.13 209.42 105.54 108.48 106.52 1,737.31 -74.66%
  QoQ % 9.96% -3.96% 98.43% -2.71% 1.84% -93.87% -
  Horiz. % 12.73% 11.58% 12.05% 6.07% 6.24% 6.13% 100.00%
EPS 10.10 10.64 8.82 -1.08 -3.74 -8.52 7.67 20.12%
  QoQ % -5.08% 20.63% 916.67% 71.12% 56.10% -211.08% -
  Horiz. % 131.68% 138.72% 114.99% -14.08% -48.76% -111.08% 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 0.4200 0.3900 0.3985 0.5003 0.4173 0.4142 0.2019 62.89%
  QoQ % 7.69% -2.13% -20.35% 19.89% 0.75% 105.15% -
  Horiz. % 208.02% 193.16% 197.37% 247.80% 206.69% 205.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 210.63 191.55 191.67 10.07 9.43 9.25 150.68 24.99%
  QoQ % 9.96% -0.06% 1,803.38% 6.79% 1.95% -93.86% -
  Horiz. % 139.79% 127.12% 127.20% 6.68% 6.26% 6.14% 100.00%
EPS 9.63 10.15 7.68 -0.09 -0.33 -0.74 6.57 29.00%
  QoQ % -5.12% 32.16% 8,633.33% 72.73% 55.41% -111.26% -
  Horiz. % 146.58% 154.49% 116.89% -1.37% -5.02% -11.26% 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 0.4000 0.3714 0.3647 0.0477 0.0363 0.0360 0.0175 703.87%
  QoQ % 7.70% 1.84% 664.57% 31.40% 0.83% 105.71% -
  Horiz. % 2,285.71% 2,122.29% 2,084.00% 272.57% 207.43% 205.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.6400 1.4300 1.6000 1.4800 1.2400 1.3100 0.9450 -
P/RPS 0.74 0.71 0.76 1.40 1.14 1.23 0.05 501.81%
  QoQ % 4.23% -6.58% -45.71% 22.81% -7.32% 2,360.00% -
  Horiz. % 1,480.00% 1,420.00% 1,520.00% 2,800.00% 2,280.00% 2,460.00% 100.00%
P/EPS 16.23 13.42 19.06 -151.13 -33.16 -15.38 1.25 451.56%
  QoQ % 20.94% -29.59% 112.61% -355.76% -115.60% -1,330.40% -
  Horiz. % 1,298.40% 1,073.60% 1,524.80% -12,090.40% -2,652.80% -1,230.40% 100.00%
EY 6.16 7.45 5.25 -0.66 -3.02 -6.50 80.16 -81.90%
  QoQ % -17.32% 41.90% 895.45% 78.15% 53.54% -108.11% -
  Horiz. % 7.68% 9.29% 6.55% -0.82% -3.77% -8.11% 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 3.90 3.67 4.02 2.96 2.97 3.16 4.68 -11.44%
  QoQ % 6.27% -8.71% 35.81% -0.34% -6.01% -32.48% -
  Horiz. % 83.33% 78.42% 85.90% 63.25% 63.46% 67.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 31/05/18 26/02/18 21/11/17 23/08/17 25/05/17 -
Price 1.7000 1.5100 1.5000 1.7600 1.3400 1.2500 1.2600 -
P/RPS 0.77 0.75 0.72 1.67 1.24 1.17 0.07 393.89%
  QoQ % 2.67% 4.17% -56.89% 34.68% 5.98% 1,571.43% -
  Horiz. % 1,100.00% 1,071.43% 1,028.57% 2,385.71% 1,771.43% 1,671.43% 100.00%
P/EPS 16.82 14.17 17.87 -179.73 -35.83 -14.67 1.66 367.59%
  QoQ % 18.70% -20.71% 109.94% -401.62% -144.24% -983.73% -
  Horiz. % 1,013.25% 853.61% 1,076.51% -10,827.11% -2,158.43% -883.73% 100.00%
EY 5.95 7.06 5.59 -0.56 -2.79 -6.82 60.12 -78.57%
  QoQ % -15.72% 26.30% 1,098.21% 79.93% 59.09% -111.34% -
  Horiz. % 9.90% 11.74% 9.30% -0.93% -4.64% -11.34% 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 4.05 3.87 3.76 3.52 3.21 3.02 6.24 -25.02%
  QoQ % 4.65% 2.93% 6.82% 9.66% 6.29% -51.60% -
  Horiz. % 64.90% 62.02% 60.26% 56.41% 51.44% 48.40% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers