[ATAIMS] QoQ Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,950 27,844 434,300 24,330 22,703 24,005 23,759 14.07% QoQ % 3.97% -93.59% 1,685.04% 7.17% -5.42% 1.04% - Horiz. % 121.85% 117.19% 1,827.94% 102.40% 95.56% 101.04% 100.00%
PBT 279 -2,222 27,041 -373 6 461 -141 - QoQ % 112.56% -108.22% 7,349.60% -6,316.67% -98.70% 426.95% - Horiz. % -197.87% 1,575.89% -19,178.01% 264.54% -4.26% -326.95% 100.00%
Tax -10 -5 -4,290 -118 -24 0 1,322 - QoQ % -100.00% 99.88% -3,535.59% -391.67% 0.00% 0.00% - Horiz. % -0.76% -0.38% -324.51% -8.93% -1.82% 0.00% 100.00%
NP 269 -2,227 22,751 -491 -18 461 1,181 -62.67% QoQ % 112.08% -109.79% 4,733.60% -2,627.78% -103.90% -60.97% - Horiz. % 22.78% -188.57% 1,926.42% -41.57% -1.52% 39.03% 100.00%
NP to SH 269 -2,227 22,751 -491 -18 461 1,181 -62.67% QoQ % 112.08% -109.79% 4,733.60% -2,627.78% -103.90% -60.97% - Horiz. % 22.78% -188.57% 1,926.42% -41.57% -1.52% 39.03% 100.00%
Tax Rate 3.58 % - % 15.86 % - % 400.00 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.89% 0.00% 3.97% 0.00% 100.00% - -
Total Cost 28,681 30,071 411,549 24,821 22,721 23,544 22,578 17.28% QoQ % -4.62% -92.69% 1,558.07% 9.24% -3.50% 4.28% - Horiz. % 127.03% 133.19% 1,822.79% 109.93% 100.63% 104.28% 100.00%
Net Worth 43,174 43,306 21,098 56,172 56,622 56,744 56,177 -16.08% QoQ % -0.30% 105.26% -62.44% -0.79% -0.22% 1.01% - Horiz. % 76.85% 77.09% 37.56% 99.99% 100.79% 101.01% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 43,174 43,306 21,098 56,172 56,622 56,744 56,177 -16.08% QoQ % -0.30% 105.26% -62.44% -0.79% -0.22% 1.01% - Horiz. % 76.85% 77.09% 37.56% 99.99% 100.79% 101.01% 100.00%
NOSH 103,461 104,553 104,497 104,468 104,468 104,772 104,206 -0.48% QoQ % -1.04% 0.05% 0.03% -0.00% -0.29% 0.54% - Horiz. % 99.28% 100.33% 100.28% 100.25% 100.25% 100.54% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.93 % -8.00 % 5.24 % -2.02 % -0.08 % 1.92 % 4.97 % -67.25% QoQ % 111.62% -252.67% 359.41% -2,425.00% -104.17% -61.37% - Horiz. % 18.71% -160.97% 105.43% -40.64% -1.61% 38.63% 100.00%
ROE 0.62 % -5.14 % 107.83 % -0.87 % -0.03 % 0.81 % 2.10 % -55.63% QoQ % 112.06% -104.77% 12,494.25% -2,800.00% -103.70% -61.43% - Horiz. % 29.52% -244.76% 5,134.76% -41.43% -1.43% 38.57% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.98 26.63 415.61 23.29 21.73 22.91 22.80 14.61% QoQ % 5.07% -93.59% 1,684.50% 7.18% -5.15% 0.48% - Horiz. % 122.72% 116.80% 1,822.85% 102.15% 95.31% 100.48% 100.00%
EPS 0.26 -2.13 2.20 -0.47 -0.02 0.44 1.13 -62.42% QoQ % 112.21% -196.82% 568.09% -2,250.00% -104.55% -61.06% - Horiz. % 23.01% -188.50% 194.69% -41.59% -1.77% 38.94% 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 0.4173 0.4142 0.2019 0.5377 0.5420 0.5416 0.5391 -15.68% QoQ % 0.75% 105.15% -62.45% -0.79% 0.07% 0.46% - Horiz. % 77.41% 76.83% 37.45% 99.74% 100.54% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.40 2.31 36.06 2.02 1.89 1.99 1.97 14.05% QoQ % 3.90% -93.59% 1,685.15% 6.88% -5.03% 1.02% - Horiz. % 121.83% 117.26% 1,830.46% 102.54% 95.94% 101.02% 100.00%
EPS 0.02 -0.18 1.89 -0.04 0.00 0.04 0.10 -65.77% QoQ % 111.11% -109.52% 4,825.00% 0.00% 0.00% -60.00% - Horiz. % 20.00% -180.00% 1,890.00% -40.00% 0.00% 40.00% 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 0.0358 0.0360 0.0175 0.0466 0.0470 0.0471 0.0466 -16.11% QoQ % -0.56% 105.71% -62.45% -0.85% -0.21% 1.07% - Horiz. % 76.82% 77.25% 37.55% 100.00% 100.86% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.2400 1.3100 0.9450 0.4200 0.3350 0.3650 0.3700 -
P/RPS 4.43 4.92 0.23 1.80 1.54 1.59 1.62 95.43% QoQ % -9.96% 2,039.13% -87.22% 16.88% -3.14% -1.85% - Horiz. % 273.46% 303.70% 14.20% 111.11% 95.06% 98.15% 100.00%
P/EPS 476.92 -61.50 4.34 -89.36 -1,944.28 82.95 32.65 496.58% QoQ % 875.48% -1,517.05% 104.86% 95.40% -2,443.92% 154.06% - Horiz. % 1,460.70% -188.36% 13.29% -273.69% -5,954.92% 254.06% 100.00%
EY 0.21 -1.63 23.04 -1.12 -0.05 1.21 3.06 -83.21% QoQ % 112.88% -107.07% 2,157.14% -2,140.00% -104.13% -60.46% - Horiz. % 6.86% -53.27% 752.94% -36.60% -1.63% 39.54% 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 2.97 3.16 4.68 0.78 0.62 0.67 0.69 164.37% QoQ % -6.01% -32.48% 500.00% 25.81% -7.46% -2.90% - Horiz. % 430.43% 457.97% 678.26% 113.04% 89.86% 97.10% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 25/05/17 21/02/17 14/11/16 26/08/16 31/05/16 -
Price 1.3400 1.2500 1.2600 0.6900 0.3750 0.3550 0.3700 -
P/RPS 4.79 4.69 0.30 2.96 1.73 1.55 1.62 105.87% QoQ % 2.13% 1,463.33% -89.86% 71.10% 11.61% -4.32% - Horiz. % 295.68% 289.51% 18.52% 182.72% 106.79% 95.68% 100.00%
P/EPS 515.38 -58.69 5.79 -146.81 -2,176.43 80.68 32.65 528.20% QoQ % 978.14% -1,113.64% 103.94% 93.25% -2,797.61% 147.11% - Horiz. % 1,578.50% -179.75% 17.73% -449.65% -6,665.94% 247.11% 100.00%
EY 0.19 -1.70 17.28 -0.68 -0.05 1.24 3.06 -84.29% QoQ % 111.18% -109.84% 2,641.18% -1,260.00% -104.03% -59.48% - Horiz. % 6.21% -55.56% 564.71% -22.22% -1.63% 40.52% 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 3.21 3.02 6.24 1.28 0.69 0.66 0.69 178.42% QoQ % 6.29% -51.60% 387.50% 85.51% 4.55% -4.35% - Horiz. % 465.22% 437.68% 904.35% 185.51% 100.00% 95.65% 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.
Comment
Denko IFS Q3 FY2017 (20170220).pdf 
