Highlights

[ATAIMS] QoQ Quarter Result on 2014-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     49.50%    YoY -     92.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,539 22,715 22,758 18,794 19,001 19,525 16,887 17.59%
  QoQ % -5.18% -0.19% 21.09% -1.09% -2.68% 15.62% -
  Horiz. % 127.55% 134.51% 134.77% 111.29% 112.52% 115.62% 100.00%
PBT 732 160 1,876 194 -101 376 -1,245 -
  QoQ % 357.50% -91.47% 867.01% 292.08% -126.86% 130.20% -
  Horiz. % -58.80% -12.85% -150.68% -15.58% 8.11% -30.20% 100.00%
Tax -150 230 700 -252 0 52 1,102 -
  QoQ % -165.22% -67.14% 377.78% 0.00% 0.00% -95.28% -
  Horiz. % -13.61% 20.87% 63.52% -22.87% 0.00% 4.72% 100.00%
NP 582 390 2,576 -58 -101 428 -143 -
  QoQ % 49.23% -84.86% 4,541.38% 42.57% -123.60% 399.30% -
  Horiz. % -406.99% -272.73% -1,801.40% 40.56% 70.63% -299.30% 100.00%
NP to SH 582 390 2,576 -51 -101 428 -143 -
  QoQ % 49.23% -84.86% 5,150.98% 49.50% -123.60% 399.30% -
  Horiz. % -406.99% -272.73% -1,801.40% 35.66% 70.63% -299.30% 100.00%
Tax Rate 20.49 % -143.75 % -37.31 % 129.90 % - % -13.83 % - % -
  QoQ % 114.25% -285.29% -128.72% 0.00% 0.00% 0.00% -
  Horiz. % -148.16% 1,039.41% 269.78% -939.26% 0.00% 100.00% -
Total Cost 20,957 22,325 20,182 18,852 19,102 19,097 17,030 14.82%
  QoQ % -6.13% 10.62% 7.05% -1.31% 0.03% 12.14% -
  Horiz. % 123.06% 131.09% 118.51% 110.70% 112.17% 112.14% 100.00%
Net Worth 53,959 54,115 53,151 35,710 35,966 36,703 35,494 32.18%
  QoQ % -0.29% 1.81% 48.84% -0.71% -2.01% 3.41% -
  Horiz. % 152.02% 152.46% 149.75% 100.61% 101.33% 103.41% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 53,959 54,115 53,151 35,710 35,966 36,703 35,494 32.18%
  QoQ % -0.29% 1.81% 48.84% -0.71% -2.01% 3.41% -
  Horiz. % 152.02% 152.46% 149.75% 100.61% 101.33% 103.41% 100.00%
NOSH 103,928 105,405 104,280 101,999 100,999 104,390 102,142 1.16%
  QoQ % -1.40% 1.08% 2.24% 0.99% -3.25% 2.20% -
  Horiz. % 101.75% 103.19% 102.09% 99.86% 98.88% 102.20% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.70 % 1.72 % 11.32 % -0.31 % -0.53 % 2.19 % -0.85 % -
  QoQ % 56.98% -84.81% 3,751.61% 41.51% -124.20% 357.65% -
  Horiz. % -317.65% -202.35% -1,331.76% 36.47% 62.35% -257.65% 100.00%
ROE 1.08 % 0.72 % 4.85 % -0.14 % -0.28 % 1.17 % -0.40 % -
  QoQ % 50.00% -85.15% 3,564.29% 50.00% -123.93% 392.50% -
  Horiz. % -270.00% -180.00% -1,212.50% 35.00% 70.00% -292.50% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.72 21.55 21.82 18.43 18.81 18.70 16.53 16.24%
  QoQ % -3.85% -1.24% 18.39% -2.02% 0.59% 13.13% -
  Horiz. % 125.35% 130.37% 132.00% 111.49% 113.79% 113.13% 100.00%
EPS 0.56 0.37 2.47 -0.05 -0.10 0.41 -0.14 -
  QoQ % 51.35% -85.02% 5,040.00% 50.00% -124.39% 392.86% -
  Horiz. % -400.00% -264.29% -1,764.29% 35.71% 71.43% -292.86% 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 0.5192 0.5134 0.5097 0.3501 0.3561 0.3516 0.3475 30.66%
  QoQ % 1.13% 0.73% 45.59% -1.68% 1.28% 1.18% -
  Horiz. % 149.41% 147.74% 146.68% 100.75% 102.47% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.79 1.89 1.89 1.56 1.58 1.62 1.40 17.78%
  QoQ % -5.29% 0.00% 21.15% -1.27% -2.47% 15.71% -
  Horiz. % 127.86% 135.00% 135.00% 111.43% 112.86% 115.71% 100.00%
EPS 0.05 0.03 0.21 0.00 -0.01 0.04 -0.01 -
  QoQ % 66.67% -85.71% 0.00% 0.00% -125.00% 500.00% -
  Horiz. % -500.00% -300.00% -2,100.00% -0.00% 100.00% -400.00% 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 0.0448 0.0449 0.0441 0.0297 0.0299 0.0305 0.0295 32.09%
  QoQ % -0.22% 1.81% 48.48% -0.67% -1.97% 3.39% -
  Horiz. % 151.86% 152.20% 149.49% 100.68% 101.36% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3000 0.2600 0.2650 0.2100 0.2850 0.2700 0.2800 -
P/RPS 1.45 1.21 1.21 1.14 1.51 1.44 1.69 -9.70%
  QoQ % 19.83% 0.00% 6.14% -24.50% 4.86% -14.79% -
  Horiz. % 85.80% 71.60% 71.60% 67.46% 89.35% 85.21% 100.00%
P/EPS 53.57 70.27 10.73 -420.00 -285.00 65.85 -200.00 -
  QoQ % -23.77% 554.89% 102.55% -47.37% -532.80% 132.93% -
  Horiz. % -26.79% -35.13% -5.36% 210.00% 142.50% -32.92% 100.00%
EY 1.87 1.42 9.32 -0.24 -0.35 1.52 -0.50 -
  QoQ % 31.69% -84.76% 3,983.33% 31.43% -123.03% 404.00% -
  Horiz. % -374.00% -284.00% -1,864.00% 48.00% 70.00% -304.00% 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 0.58 0.51 0.52 0.60 0.80 0.77 0.81 -19.95%
  QoQ % 13.73% -1.92% -13.33% -25.00% 3.90% -4.94% -
  Horiz. % 71.60% 62.96% 64.20% 74.07% 98.77% 95.06% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 29/05/15 25/02/15 25/11/14 20/08/14 30/05/14 -
Price 0.3650 0.2850 0.2400 0.2200 0.2650 0.2850 0.2700 -
P/RPS 1.76 1.32 1.10 1.19 1.41 1.52 1.63 5.24%
  QoQ % 33.33% 20.00% -7.56% -15.60% -7.24% -6.75% -
  Horiz. % 107.98% 80.98% 67.48% 73.01% 86.50% 93.25% 100.00%
P/EPS 65.18 77.03 9.72 -440.00 -265.00 69.51 -192.86 -
  QoQ % -15.38% 692.49% 102.21% -66.04% -481.24% 136.04% -
  Horiz. % -33.80% -39.94% -5.04% 228.14% 137.41% -36.04% 100.00%
EY 1.53 1.30 10.29 -0.23 -0.38 1.44 -0.52 -
  QoQ % 17.69% -87.37% 4,573.91% 39.47% -126.39% 376.92% -
  Horiz. % -294.23% -250.00% -1,978.85% 44.23% 73.08% -276.92% 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 0.70 0.56 0.47 0.63 0.74 0.81 0.78 -6.95%
  QoQ % 25.00% 19.15% -25.40% -14.86% -8.64% 3.85% -
  Horiz. % 89.74% 71.79% 60.26% 80.77% 94.87% 103.85% 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