Highlights

[ATAIMS] QoQ Quarter Result on 2013-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     71.70%    YoY -     -121.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 19,001 19,525 16,887 20,145 18,911 21,356 21,557 -8.06%
  QoQ % -2.68% 15.62% -16.17% 6.53% -11.45% -0.93% -
  Horiz. % 88.14% 90.57% 78.34% 93.45% 87.73% 99.07% 100.00%
PBT -101 376 -1,245 -564 -2,425 291 1,354 -
  QoQ % -126.86% 130.20% -120.74% 76.74% -933.33% -78.51% -
  Horiz. % -7.46% 27.77% -91.95% -41.65% -179.10% 21.49% 100.00%
Tax 0 52 1,102 -112 36 -118 -1,234 -
  QoQ % 0.00% -95.28% 1,083.93% -411.11% 130.51% 90.44% -
  Horiz. % -0.00% -4.21% -89.30% 9.08% -2.92% 9.56% 100.00%
NP -101 428 -143 -676 -2,389 173 120 -
  QoQ % -123.60% 399.30% 78.85% 71.70% -1,480.92% 44.17% -
  Horiz. % -84.17% 356.67% -119.17% -563.33% -1,990.83% 144.17% 100.00%
NP to SH -101 428 -143 -676 -2,389 173 120 -
  QoQ % -123.60% 399.30% 78.85% 71.70% -1,480.92% 44.17% -
  Horiz. % -84.17% 356.67% -119.17% -563.33% -1,990.83% 144.17% 100.00%
Tax Rate - % -13.83 % - % - % - % 40.55 % 91.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -55.51% -
  Horiz. % 0.00% -15.17% 0.00% 0.00% 0.00% 44.49% 100.00%
Total Cost 19,102 19,097 17,030 20,821 21,300 21,183 21,437 -7.39%
  QoQ % 0.03% 12.14% -18.21% -2.25% 0.55% -1.18% -
  Horiz. % 89.11% 89.08% 79.44% 97.13% 99.36% 98.82% 100.00%
Net Worth 35,966 36,703 35,494 36,285 37,066 38,487 41,083 -8.48%
  QoQ % -2.01% 3.41% -2.18% -2.11% -3.69% -6.32% -
  Horiz. % 87.54% 89.34% 86.40% 88.32% 90.22% 93.68% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 35,966 36,703 35,494 36,285 37,066 38,487 41,083 -8.48%
  QoQ % -2.01% 3.41% -2.18% -2.11% -3.69% -6.32% -
  Horiz. % 87.54% 89.34% 86.40% 88.32% 90.22% 93.68% 100.00%
NOSH 100,999 104,390 102,142 104,000 104,323 101,764 109,090 -5.00%
  QoQ % -3.25% 2.20% -1.79% -0.31% 2.51% -6.72% -
  Horiz. % 92.58% 95.69% 93.63% 95.33% 95.63% 93.28% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.53 % 2.19 % -0.85 % -3.36 % -12.63 % 0.81 % 0.56 % -
  QoQ % -124.20% 357.65% 74.70% 73.40% -1,659.26% 44.64% -
  Horiz. % -94.64% 391.07% -151.79% -600.00% -2,255.36% 144.64% 100.00%
ROE -0.28 % 1.17 % -0.40 % -1.86 % -6.45 % 0.45 % 0.29 % -
  QoQ % -123.93% 392.50% 78.49% 71.16% -1,533.33% 55.17% -
  Horiz. % -96.55% 403.45% -137.93% -641.38% -2,224.14% 155.17% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.81 18.70 16.53 19.37 18.13 20.99 19.76 -3.23%
  QoQ % 0.59% 13.13% -14.66% 6.84% -13.63% 6.22% -
  Horiz. % 95.19% 94.64% 83.65% 98.03% 91.75% 106.22% 100.00%
EPS -0.10 0.41 -0.14 -0.65 -2.29 0.17 0.11 -
  QoQ % -124.39% 392.86% 78.46% 71.62% -1,447.06% 54.55% -
  Horiz. % -90.91% 372.73% -127.27% -590.91% -2,081.82% 154.55% 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 0.3561 0.3516 0.3475 0.3489 0.3553 0.3782 0.3766 -3.66%
  QoQ % 1.28% 1.18% -0.40% -1.80% -6.05% 0.42% -
  Horiz. % 94.56% 93.36% 92.27% 92.64% 94.34% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.58 1.62 1.40 1.67 1.57 1.77 1.79 -7.98%
  QoQ % -2.47% 15.71% -16.17% 6.37% -11.30% -1.12% -
  Horiz. % 88.27% 90.50% 78.21% 93.30% 87.71% 98.88% 100.00%
EPS -0.01 0.04 -0.01 -0.06 -0.20 0.01 0.01 -
  QoQ % -125.00% 500.00% 83.33% 70.00% -2,100.00% 0.00% -
  Horiz. % -100.00% 400.00% -100.00% -600.00% -2,000.00% 100.00% 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 0.0299 0.0305 0.0295 0.0301 0.0308 0.0320 0.0341 -8.38%
  QoQ % -1.97% 3.39% -1.99% -2.27% -3.75% -6.16% -
  Horiz. % 87.68% 89.44% 86.51% 88.27% 90.32% 93.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2850 0.2700 0.2800 0.2900 0.3150 0.3050 0.2650 -
P/RPS 1.51 1.44 1.69 1.50 1.74 1.45 1.34 8.28%
  QoQ % 4.86% -14.79% 12.67% -13.79% 20.00% 8.21% -
  Horiz. % 112.69% 107.46% 126.12% 111.94% 129.85% 108.21% 100.00%
P/EPS -285.00 65.85 -200.00 -44.62 -13.76 179.41 240.91 -
  QoQ % -532.80% 132.93% -348.23% -224.27% -107.67% -25.53% -
  Horiz. % -118.30% 27.33% -83.02% -18.52% -5.71% 74.47% 100.00%
EY -0.35 1.52 -0.50 -2.24 -7.27 0.56 0.42 -
  QoQ % -123.03% 404.00% 77.68% 69.19% -1,398.21% 33.33% -
  Horiz. % -83.33% 361.90% -119.05% -533.33% -1,730.95% 133.33% 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 0.80 0.77 0.81 0.83 0.89 0.81 0.70 9.30%
  QoQ % 3.90% -4.94% -2.41% -6.74% 9.88% 15.71% -
  Horiz. % 114.29% 110.00% 115.71% 118.57% 127.14% 115.71% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 30/05/14 24/02/14 18/11/13 28/08/13 31/05/13 -
Price 0.2650 0.2850 0.2700 0.2800 0.3100 0.2900 0.3000 -
P/RPS 1.41 1.52 1.63 1.45 1.71 1.38 1.52 -4.88%
  QoQ % -7.24% -6.75% 12.41% -15.20% 23.91% -9.21% -
  Horiz. % 92.76% 100.00% 107.24% 95.39% 112.50% 90.79% 100.00%
P/EPS -265.00 69.51 -192.86 -43.08 -13.54 170.59 272.73 -
  QoQ % -481.24% 136.04% -347.68% -218.17% -107.94% -37.45% -
  Horiz. % -97.17% 25.49% -70.71% -15.80% -4.96% 62.55% 100.00%
EY -0.38 1.44 -0.52 -2.32 -7.39 0.59 0.37 -
  QoQ % -126.39% 376.92% 77.59% 68.61% -1,352.54% 59.46% -
  Horiz. % -102.70% 389.19% -140.54% -627.03% -1,997.30% 159.46% 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 0.81 0.78 0.80 0.87 0.77 0.80 -5.06%
  QoQ % -8.64% 3.85% -2.50% -8.05% 12.99% -3.75% -
  Horiz. % 92.50% 101.25% 97.50% 100.00% 108.75% 96.25% 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