Highlights

[ATAIMS] QoQ Quarter Result on 2009-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -54.76%    YoY -     114.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,398 27,664 28,583 28,952 30,425 29,157 26,866 6.18%
  QoQ % 6.27% -3.22% -1.27% -4.84% 4.35% 8.53% -
  Horiz. % 109.42% 102.97% 106.39% 107.76% 113.25% 108.53% 100.00%
PBT 899 -1,523 841 566 1,049 -3,321 -2,855 -
  QoQ % 159.03% -281.09% 48.59% -46.04% 131.59% -16.32% -
  Horiz. % -31.49% 53.35% -29.46% -19.82% -36.74% 116.32% 100.00%
Tax -248 0 353 -67 54 -54 1,843 -
  QoQ % 0.00% 0.00% 626.87% -224.07% 200.00% -102.93% -
  Horiz. % -13.46% 0.00% 19.15% -3.64% 2.93% -2.93% 100.00%
NP 651 -1,523 1,194 499 1,103 -3,375 -1,012 -
  QoQ % 142.74% -227.55% 139.28% -54.76% 132.68% -233.50% -
  Horiz. % -64.33% 150.49% -117.98% -49.31% -108.99% 333.50% 100.00%
NP to SH 651 -1,523 1,194 499 1,103 -3,375 -1,012 -
  QoQ % 142.74% -227.55% 139.28% -54.76% 132.68% -233.50% -
  Horiz. % -64.33% 150.49% -117.98% -49.31% -108.99% 333.50% 100.00%
Tax Rate 27.59 % - % -41.97 % 11.84 % -5.15 % - % - % -
  QoQ % 0.00% 0.00% -454.48% 329.90% 0.00% 0.00% -
  Horiz. % -535.73% 0.00% 814.95% -229.90% 100.00% - -
Total Cost 28,747 29,187 27,389 28,453 29,322 32,532 27,878 2.07%
  QoQ % -1.51% 6.56% -3.74% -2.96% -9.87% 16.69% -
  Horiz. % 103.12% 104.70% 98.25% 102.06% 105.18% 116.69% 100.00%
Net Worth 38,902 38,001 39,684 38,194 37,741 36,790 40,104 -2.01%
  QoQ % 2.37% -4.24% 3.90% 1.20% 2.58% -8.26% -
  Horiz. % 97.00% 94.76% 98.95% 95.24% 94.11% 91.74% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 38,902 38,001 39,684 38,194 37,741 36,790 40,104 -2.01%
  QoQ % 2.37% -4.24% 3.90% 1.20% 2.58% -8.26% -
  Horiz. % 97.00% 94.76% 98.95% 95.24% 94.11% 91.74% 100.00%
NOSH 104,999 104,315 104,736 103,958 104,056 104,489 104,329 0.43%
  QoQ % 0.66% -0.40% 0.75% -0.09% -0.41% 0.15% -
  Horiz. % 100.64% 99.99% 100.39% 99.64% 99.74% 100.15% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.21 % -5.51 % 4.18 % 1.72 % 3.63 % -11.58 % -3.77 % -
  QoQ % 140.11% -231.82% 143.02% -52.62% 131.35% -207.16% -
  Horiz. % -58.62% 146.15% -110.88% -45.62% -96.29% 307.16% 100.00%
ROE 1.67 % -4.01 % 3.01 % 1.31 % 2.92 % -9.17 % -2.52 % -
  QoQ % 141.65% -233.22% 129.77% -55.14% 131.84% -263.89% -
  Horiz. % -66.27% 159.13% -119.44% -51.98% -115.87% 363.89% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.00 26.52 27.29 27.85 29.24 27.90 25.75 5.74%
  QoQ % 5.58% -2.82% -2.01% -4.75% 4.80% 8.35% -
  Horiz. % 108.74% 102.99% 105.98% 108.16% 113.55% 108.35% 100.00%
EPS 0.62 -1.46 1.14 0.48 1.06 -3.23 -0.97 -
  QoQ % 142.47% -228.07% 137.50% -54.72% 132.82% -232.99% -
  Horiz. % -63.92% 150.52% -117.53% -49.48% -109.28% 332.99% 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 0.3705 0.3643 0.3789 0.3674 0.3627 0.3521 0.3844 -2.42%
  QoQ % 1.70% -3.85% 3.13% 1.30% 3.01% -8.40% -
  Horiz. % 96.38% 94.77% 98.57% 95.58% 94.35% 91.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.44 2.30 2.37 2.40 2.53 2.42 2.23 6.18%
  QoQ % 6.09% -2.95% -1.25% -5.14% 4.55% 8.52% -
  Horiz. % 109.42% 103.14% 106.28% 107.62% 113.45% 108.52% 100.00%
EPS 0.05 -0.13 0.10 0.04 0.09 -0.28 -0.08 -
  QoQ % 138.46% -230.00% 150.00% -55.56% 132.14% -250.00% -
  Horiz. % -62.50% 162.50% -125.00% -50.00% -112.50% 350.00% 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 0.0323 0.0316 0.0330 0.0317 0.0313 0.0305 0.0333 -2.01%
  QoQ % 2.22% -4.24% 4.10% 1.28% 2.62% -8.41% -
  Horiz. % 97.00% 94.89% 99.10% 95.20% 93.99% 91.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1000 0.1000 0.1000 0.1200 0.1300 0.1200 0.0900 -
P/RPS 0.36 0.38 0.37 0.43 0.44 0.43 0.35 1.89%
  QoQ % -5.26% 2.70% -13.95% -2.27% 2.33% 22.86% -
  Horiz. % 102.86% 108.57% 105.71% 122.86% 125.71% 122.86% 100.00%
P/EPS 16.13 -6.85 8.77 25.00 12.26 -3.72 -9.28 -
  QoQ % 335.47% -178.11% -64.92% 103.92% 429.57% 59.91% -
  Horiz. % -173.81% 73.81% -94.50% -269.40% -132.11% 40.09% 100.00%
EY 6.20 -14.60 11.40 4.00 8.15 -26.92 -10.78 -
  QoQ % 142.47% -228.07% 185.00% -50.92% 130.27% -149.72% -
  Horiz. % -57.51% 135.44% -105.75% -37.11% -75.60% 249.72% 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 0.27 0.27 0.26 0.33 0.36 0.34 0.23 11.27%
  QoQ % 0.00% 3.85% -21.21% -8.33% 5.88% 47.83% -
  Horiz. % 117.39% 117.39% 113.04% 143.48% 156.52% 147.83% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 0.1400 0.1000 0.0900 0.1200 0.1300 0.1600 0.1000 -
P/RPS 0.50 0.38 0.33 0.43 0.44 0.57 0.39 18.00%
  QoQ % 31.58% 15.15% -23.26% -2.27% -22.81% 46.15% -
  Horiz. % 128.21% 97.44% 84.62% 110.26% 112.82% 146.15% 100.00%
P/EPS 22.58 -6.85 7.89 25.00 12.26 -4.95 -10.31 -
  QoQ % 429.64% -186.82% -68.44% 103.92% 347.68% 51.99% -
  Horiz. % -219.01% 66.44% -76.53% -242.48% -118.91% 48.01% 100.00%
EY 4.43 -14.60 12.67 4.00 8.15 -20.19 -9.70 -
  QoQ % 130.34% -215.23% 216.75% -50.92% 140.37% -108.14% -
  Horiz. % -45.67% 150.52% -130.62% -41.24% -84.02% 208.14% 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 0.38 0.27 0.24 0.33 0.36 0.45 0.26 28.76%
  QoQ % 40.74% 12.50% -27.27% -8.33% -20.00% 73.08% -
  Horiz. % 146.15% 103.85% 92.31% 126.92% 138.46% 173.08% 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.
 


 

1976 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 2.000.00 
 UCREST 0.1550.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.4950.00 
 POS-C37 0.0450.00 
 IRIS 0.1450.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers