Highlights

[ATAIMS] QoQ Quarter Result on 2011-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -58.12%    YoY -     -735.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers