Highlights

[ATAIMS] QoQ Quarter Result on 2012-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     47.42%    YoY -     115.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,356 21,557 25,710 23,215 22,701 19,664 20,101 4.12%
  QoQ % -0.93% -16.15% 10.75% 2.26% 15.44% -2.17% -
  Horiz. % 106.24% 107.24% 127.90% 115.49% 112.93% 97.83% 100.00%
PBT 291 1,354 3,083 718 296 -2,025 -776 -
  QoQ % -78.51% -56.08% 329.39% 142.57% 114.62% -160.95% -
  Horiz. % -37.50% -174.48% -397.29% -92.53% -38.14% 260.95% 100.00%
Tax -118 -1,234 71 -62 149 369 0 -
  QoQ % 90.44% -1,838.03% 214.52% -141.61% -59.62% 0.00% -
  Horiz. % -31.98% -334.42% 19.24% -16.80% 40.38% 100.00% -
NP 173 120 3,154 656 445 -1,656 -776 -
  QoQ % 44.17% -96.20% 380.79% 47.42% 126.87% -113.40% -
  Horiz. % -22.29% -15.46% -406.44% -84.54% -57.35% 213.40% 100.00%
NP to SH 173 120 3,154 656 445 -1,656 -776 -
  QoQ % 44.17% -96.20% 380.79% 47.42% 126.87% -113.40% -
  Horiz. % -22.29% -15.46% -406.44% -84.54% -57.35% 213.40% 100.00%
Tax Rate 40.55 % 91.14 % -2.30 % 8.64 % -50.34 % - % - % -
  QoQ % -55.51% 4,062.61% -126.62% 117.16% 0.00% 0.00% -
  Horiz. % -80.55% -181.05% 4.57% -17.16% 100.00% - -
Total Cost 21,183 21,437 22,556 22,559 22,256 21,320 20,877 0.98%
  QoQ % -1.18% -4.96% -0.01% 1.36% 4.39% 2.12% -
  Horiz. % 101.47% 102.68% 108.04% 108.06% 106.61% 102.12% 100.00%
Net Worth 38,487 41,083 39,205 35,944 35,082 34,869 37,269 2.17%
  QoQ % -6.32% 4.79% 9.07% 2.46% 0.61% -6.44% -
  Horiz. % 103.27% 110.23% 105.20% 96.45% 94.13% 93.56% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,487 41,083 39,205 35,944 35,082 34,869 37,269 2.17%
  QoQ % -6.32% 4.79% 9.07% 2.46% 0.61% -6.44% -
  Horiz. % 103.27% 110.23% 105.20% 96.45% 94.13% 93.56% 100.00%
NOSH 101,764 109,090 104,437 104,126 103,488 104,150 106,301 -2.87%
  QoQ % -6.72% 4.46% 0.30% 0.62% -0.64% -2.02% -
  Horiz. % 95.73% 102.62% 98.25% 97.95% 97.35% 97.98% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.81 % 0.56 % 12.27 % 2.83 % 1.96 % -8.42 % -3.86 % -
  QoQ % 44.64% -95.44% 333.57% 44.39% 123.28% -118.13% -
  Horiz. % -20.98% -14.51% -317.88% -73.32% -50.78% 218.13% 100.00%
ROE 0.45 % 0.29 % 8.04 % 1.83 % 1.27 % -4.75 % -2.08 % -
  QoQ % 55.17% -96.39% 339.34% 44.09% 126.74% -128.37% -
  Horiz. % -21.63% -13.94% -386.54% -87.98% -61.06% 228.37% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.99 19.76 24.62 22.29 21.94 18.88 18.91 7.21%
  QoQ % 6.22% -19.74% 10.45% 1.60% 16.21% -0.16% -
  Horiz. % 111.00% 104.49% 130.20% 117.87% 116.02% 99.84% 100.00%
EPS 0.17 0.11 3.02 0.63 0.43 -1.59 -0.73 -
  QoQ % 54.55% -96.36% 379.37% 46.51% 127.04% -117.81% -
  Horiz. % -23.29% -15.07% -413.70% -86.30% -58.90% 217.81% 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 0.3782 0.3766 0.3754 0.3452 0.3390 0.3348 0.3506 5.19%
  QoQ % 0.42% 0.32% 8.75% 1.83% 1.25% -4.51% -
  Horiz. % 107.87% 107.42% 107.07% 98.46% 96.69% 95.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.77 1.79 2.13 1.93 1.88 1.63 1.67 3.96%
  QoQ % -1.12% -15.96% 10.36% 2.66% 15.34% -2.40% -
  Horiz. % 105.99% 107.19% 127.54% 115.57% 112.57% 97.60% 100.00%
EPS 0.01 0.01 0.26 0.05 0.04 -0.14 -0.06 -
  QoQ % 0.00% -96.15% 420.00% 25.00% 128.57% -133.33% -
  Horiz. % -16.67% -16.67% -433.33% -83.33% -66.67% 233.33% 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 0.0320 0.0341 0.0326 0.0298 0.0291 0.0290 0.0309 2.36%
  QoQ % -6.16% 4.60% 9.40% 2.41% 0.34% -6.15% -
  Horiz. % 103.56% 110.36% 105.50% 96.44% 94.17% 93.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3050 0.2650 0.2800 0.2800 0.2600 0.2800 0.3500 -
P/RPS 1.45 1.34 1.14 1.26 1.19 1.48 1.85 -15.00%
  QoQ % 8.21% 17.54% -9.52% 5.88% -19.59% -20.00% -
  Horiz. % 78.38% 72.43% 61.62% 68.11% 64.32% 80.00% 100.00%
P/EPS 179.41 240.91 9.27 44.44 60.47 -17.61 -47.95 -
  QoQ % -25.53% 2,498.81% -79.14% -26.51% 443.38% 63.27% -
  Horiz. % -374.16% -502.42% -19.33% -92.68% -126.11% 36.73% 100.00%
EY 0.56 0.42 10.79 2.25 1.65 -5.68 -2.09 -
  QoQ % 33.33% -96.11% 379.56% 36.36% 129.05% -171.77% -
  Horiz. % -26.79% -20.10% -516.27% -107.66% -78.95% 271.77% 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 0.81 0.70 0.75 0.81 0.77 0.84 1.00 -13.12%
  QoQ % 15.71% -6.67% -7.41% 5.19% -8.33% -16.00% -
  Horiz. % 81.00% 70.00% 75.00% 81.00% 77.00% 84.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 28/11/12 16/08/12 31/05/12 24/02/12 -
Price 0.2900 0.3000 0.2700 0.2600 0.2500 0.2600 0.2900 -
P/RPS 1.38 1.52 1.10 1.17 1.14 1.38 1.53 -6.65%
  QoQ % -9.21% 38.18% -5.98% 2.63% -17.39% -9.80% -
  Horiz. % 90.20% 99.35% 71.90% 76.47% 74.51% 90.20% 100.00%
P/EPS 170.59 272.73 8.94 41.27 58.14 -16.35 -39.73 -
  QoQ % -37.45% 2,950.67% -78.34% -29.02% 455.60% 58.85% -
  Horiz. % -429.37% -686.46% -22.50% -103.88% -146.34% 41.15% 100.00%
EY 0.59 0.37 11.19 2.42 1.72 -6.12 -2.52 -
  QoQ % 59.46% -96.69% 362.40% 40.70% 128.10% -142.86% -
  Horiz. % -23.41% -14.68% -444.05% -96.03% -68.25% 242.86% 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 0.80 0.72 0.75 0.74 0.78 0.83 -4.88%
  QoQ % -3.75% 11.11% -4.00% 1.35% -5.13% -6.02% -
  Horiz. % 92.77% 96.39% 86.75% 90.36% 89.16% 93.98% 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