Highlights

[ATAIMS] QoQ Quarter Result on 2010-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     142.74%    YoY -     -40.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 19,162 25,004 31,449 29,398 27,664 28,583 28,952 -24.11%
  QoQ % -23.36% -20.49% 6.98% 6.27% -3.22% -1.27% -
  Horiz. % 66.19% 86.36% 108.62% 101.54% 95.55% 98.73% 100.00%
PBT -2,774 1,579 296 899 -1,523 841 566 -
  QoQ % -275.68% 433.45% -67.07% 159.03% -281.09% 48.59% -
  Horiz. % -490.11% 278.98% 52.30% 158.83% -269.08% 148.59% 100.00%
Tax 157 -660 139 -248 0 353 -67 -
  QoQ % 123.79% -574.82% 156.05% 0.00% 0.00% 626.87% -
  Horiz. % -234.33% 985.07% -207.46% 370.15% -0.00% -526.87% 100.00%
NP -2,617 919 435 651 -1,523 1,194 499 -
  QoQ % -384.77% 111.26% -33.18% 142.74% -227.55% 139.28% -
  Horiz. % -524.45% 184.17% 87.17% 130.46% -305.21% 239.28% 100.00%
NP to SH -2,617 919 435 651 -1,523 1,194 499 -
  QoQ % -384.77% 111.26% -33.18% 142.74% -227.55% 139.28% -
  Horiz. % -524.45% 184.17% 87.17% 130.46% -305.21% 239.28% 100.00%
Tax Rate - % 41.80 % -46.96 % 27.59 % - % -41.97 % 11.84 % -
  QoQ % 0.00% 189.01% -270.21% 0.00% 0.00% -454.48% -
  Horiz. % 0.00% 353.04% -396.62% 233.02% 0.00% -354.48% 100.00%
Total Cost 21,779 24,085 31,014 28,747 29,187 27,389 28,453 -16.36%
  QoQ % -9.57% -22.34% 7.89% -1.51% 6.56% -3.74% -
  Horiz. % 76.54% 84.65% 109.00% 101.03% 102.58% 96.26% 100.00%
Net Worth 41,620 44,132 38,808 38,902 38,001 39,684 38,194 5.91%
  QoQ % -5.69% 13.72% -0.24% 2.37% -4.24% 3.90% -
  Horiz. % 108.97% 115.55% 101.61% 101.85% 99.50% 103.90% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 41,620 44,132 38,808 38,902 38,001 39,684 38,194 5.91%
  QoQ % -5.69% 13.72% -0.24% 2.37% -4.24% 3.90% -
  Horiz. % 108.97% 115.55% 101.61% 101.85% 99.50% 103.90% 100.00%
NOSH 104,680 104,431 103,571 104,999 104,315 104,736 103,958 0.46%
  QoQ % 0.24% 0.83% -1.36% 0.66% -0.40% 0.75% -
  Horiz. % 100.69% 100.46% 99.63% 101.00% 100.34% 100.75% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -13.66 % 3.68 % 1.38 % 2.21 % -5.51 % 4.18 % 1.72 % -
  QoQ % -471.20% 166.67% -37.56% 140.11% -231.82% 143.02% -
  Horiz. % -794.19% 213.95% 80.23% 128.49% -320.35% 243.02% 100.00%
ROE -6.29 % 2.08 % 1.12 % 1.67 % -4.01 % 3.01 % 1.31 % -
  QoQ % -402.40% 85.71% -32.93% 141.65% -233.22% 129.77% -
  Horiz. % -480.15% 158.78% 85.50% 127.48% -306.11% 229.77% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.31 23.94 30.36 28.00 26.52 27.29 27.85 -24.45%
  QoQ % -23.52% -21.15% 8.43% 5.58% -2.82% -2.01% -
  Horiz. % 65.75% 85.96% 109.01% 100.54% 95.22% 97.99% 100.00%
EPS -2.50 0.88 0.42 0.62 -1.46 1.14 0.48 -
  QoQ % -384.09% 109.52% -32.26% 142.47% -228.07% 137.50% -
  Horiz. % -520.83% 183.33% 87.50% 129.17% -304.17% 237.50% 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 0.3976 0.4226 0.3747 0.3705 0.3643 0.3789 0.3674 5.42%
  QoQ % -5.92% 12.78% 1.13% 1.70% -3.85% 3.13% -
  Horiz. % 108.22% 115.02% 101.99% 100.84% 99.16% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.59 2.08 2.61 2.44 2.30 2.37 2.40 -24.06%
  QoQ % -23.56% -20.31% 6.97% 6.09% -2.95% -1.25% -
  Horiz. % 66.25% 86.67% 108.75% 101.67% 95.83% 98.75% 100.00%
EPS -0.22 0.08 0.04 0.05 -0.13 0.10 0.04 -
  QoQ % -375.00% 100.00% -20.00% 138.46% -230.00% 150.00% -
  Horiz. % -550.00% 200.00% 100.00% 125.00% -325.00% 250.00% 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 0.0346 0.0366 0.0322 0.0323 0.0316 0.0330 0.0317 6.03%
  QoQ % -5.46% 13.66% -0.31% 2.22% -4.24% 4.10% -
  Horiz. % 109.15% 115.46% 101.58% 101.89% 99.68% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3400 0.2500 0.1600 0.1000 0.1000 0.1000 0.1200 -
P/RPS 1.86 1.04 0.53 0.36 0.38 0.37 0.43 166.19%
  QoQ % 78.85% 96.23% 47.22% -5.26% 2.70% -13.95% -
  Horiz. % 432.56% 241.86% 123.26% 83.72% 88.37% 86.05% 100.00%
P/EPS -13.60 28.41 38.10 16.13 -6.85 8.77 25.00 -
  QoQ % -147.87% -25.43% 136.21% 335.47% -178.11% -64.92% -
  Horiz. % -54.40% 113.64% 152.40% 64.52% -27.40% 35.08% 100.00%
EY -7.35 3.52 2.63 6.20 -14.60 11.40 4.00 -
  QoQ % -308.81% 33.84% -57.58% 142.47% -228.07% 185.00% -
  Horiz. % -183.75% 88.00% 65.75% 155.00% -365.00% 285.00% 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 0.86 0.59 0.43 0.27 0.27 0.26 0.33 89.71%
  QoQ % 45.76% 37.21% 59.26% 0.00% 3.85% -21.21% -
  Horiz. % 260.61% 178.79% 130.30% 81.82% 81.82% 78.79% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 24/02/10 -
Price 0.3100 0.2800 0.1900 0.1400 0.1000 0.0900 0.1200 -
P/RPS 1.69 1.17 0.63 0.50 0.38 0.33 0.43 149.67%
  QoQ % 44.44% 85.71% 26.00% 31.58% 15.15% -23.26% -
  Horiz. % 393.02% 272.09% 146.51% 116.28% 88.37% 76.74% 100.00%
P/EPS -12.40 31.82 45.24 22.58 -6.85 7.89 25.00 -
  QoQ % -138.97% -29.66% 100.35% 429.64% -186.82% -68.44% -
  Horiz. % -49.60% 127.28% 180.96% 90.32% -27.40% 31.56% 100.00%
EY -8.06 3.14 2.21 4.43 -14.60 12.67 4.00 -
  QoQ % -356.69% 42.08% -50.11% 130.34% -215.23% 216.75% -
  Horiz. % -201.50% 78.50% 55.25% 110.75% -365.00% 316.75% 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 0.78 0.66 0.51 0.38 0.27 0.24 0.33 77.72%
  QoQ % 18.18% 29.41% 34.21% 40.74% 12.50% -27.27% -
  Horiz. % 236.36% 200.00% 154.55% 115.15% 81.82% 72.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS