Highlights

[ATAIMS] QoQ Quarter Result on 2017-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     313.01%    YoY -     326.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 691,605 576,758 528,106 34,165 28,950 27,844 434,300 36.33%
  QoQ % 19.91% 9.21% 1,445.75% 18.01% 3.97% -93.59% -
  Horiz. % 159.25% 132.80% 121.60% 7.87% 6.67% 6.41% 100.00%
PBT 35,196 39,098 22,599 1,489 279 -2,222 27,041 19.19%
  QoQ % -9.98% 73.01% 1,417.73% 433.69% 112.56% -108.22% -
  Horiz. % 130.16% 144.59% 83.57% 5.51% 1.03% -8.22% 100.00%
Tax -7,786 -8,542 -5,889 -378 -10 -5 -4,290 48.74%
  QoQ % 8.85% -45.05% -1,457.94% -3,680.00% -100.00% 99.88% -
  Horiz. % 181.49% 199.11% 137.27% 8.81% 0.23% 0.12% 100.00%
NP 27,410 30,556 16,710 1,111 269 -2,227 22,751 13.21%
  QoQ % -10.30% 82.86% 1,404.05% 313.01% 112.08% -109.79% -
  Horiz. % 120.48% 134.31% 73.45% 4.88% 1.18% -9.79% 100.00%
NP to SH 27,410 30,556 16,710 1,111 269 -2,227 22,751 13.21%
  QoQ % -10.30% 82.86% 1,404.05% 313.01% 112.08% -109.79% -
  Horiz. % 120.48% 134.31% 73.45% 4.88% 1.18% -9.79% 100.00%
Tax Rate 22.12 % 21.85 % 26.06 % 25.39 % 3.58 % - % 15.86 % 24.81%
  QoQ % 1.24% -16.16% 2.64% 609.22% 0.00% 0.00% -
  Horiz. % 139.47% 137.77% 164.31% 160.09% 22.57% 0.00% 100.00%
Total Cost 664,195 546,202 511,396 33,054 28,681 30,071 411,549 37.55%
  QoQ % 21.60% 6.81% 1,447.15% 15.25% -4.62% -92.69% -
  Horiz. % 161.39% 132.72% 124.26% 8.03% 6.97% 7.31% 100.00%
Net Worth 481,748 447,337 439,278 57,492 43,174 43,306 21,098 703.33%
  QoQ % 7.69% 1.83% 664.07% 33.16% -0.30% 105.26% -
  Horiz. % 2,283.38% 2,120.28% 2,082.08% 272.50% 204.64% 205.26% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 481,748 447,337 439,278 57,492 43,174 43,306 21,098 703.33%
  QoQ % 7.69% 1.83% 664.07% 33.16% -0.30% 105.26% -
  Horiz. % 2,283.38% 2,120.28% 2,082.08% 272.50% 204.64% 205.26% 100.00%
NOSH 1,147,019 1,147,019 1,102,331 114,915 103,461 104,553 104,497 393.19%
  QoQ % 0.00% 4.05% 859.25% 11.07% -1.04% 0.05% -
  Horiz. % 1,097.65% 1,097.65% 1,054.89% 109.97% 99.01% 100.05% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.96 % 5.30 % 3.16 % 3.25 % 0.93 % -8.00 % 5.24 % -17.02%
  QoQ % -25.28% 67.72% -2.77% 249.46% 111.62% -252.67% -
  Horiz. % 75.57% 101.15% 60.31% 62.02% 17.75% -152.67% 100.00%
ROE 5.69 % 6.83 % 3.80 % 1.93 % 0.62 % -5.14 % 107.83 % -85.91%
  QoQ % -16.69% 79.74% 96.89% 211.29% 112.06% -104.77% -
  Horiz. % 5.28% 6.33% 3.52% 1.79% 0.57% -4.77% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.30 50.28 47.91 29.73 27.98 26.63 415.61 -72.36%
  QoQ % 19.93% 4.95% 61.15% 6.25% 5.07% -93.59% -
  Horiz. % 14.51% 12.10% 11.53% 7.15% 6.73% 6.41% 100.00%
EPS 2.39 2.66 1.52 1.06 0.26 -2.13 2.20 5.67%
  QoQ % -10.15% 75.00% 43.40% 307.69% 112.21% -196.82% -
  Horiz. % 108.64% 120.91% 69.09% 48.18% 11.82% -96.82% 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 0.4200 0.3900 0.3985 0.5003 0.4173 0.4142 0.2019 62.89%
  QoQ % 7.69% -2.13% -20.35% 19.89% 0.75% 105.15% -
  Horiz. % 208.02% 193.16% 197.37% 247.80% 206.69% 205.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.42 47.89 43.85 2.84 2.40 2.31 36.06 36.32%
  QoQ % 19.90% 9.21% 1,444.01% 18.33% 3.90% -93.59% -
  Horiz. % 159.23% 132.81% 121.60% 7.88% 6.66% 6.41% 100.00%
EPS 2.28 2.54 1.39 0.09 0.02 -0.18 1.89 13.31%
  QoQ % -10.24% 82.73% 1,444.44% 350.00% 111.11% -109.52% -
  Horiz. % 120.63% 134.39% 73.54% 4.76% 1.06% -9.52% 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 0.4000 0.3714 0.3647 0.0477 0.0358 0.0360 0.0175 703.87%
  QoQ % 7.70% 1.84% 664.57% 33.24% -0.56% 105.71% -
  Horiz. % 2,285.71% 2,122.29% 2,084.00% 272.57% 204.57% 205.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.6400 1.4300 1.6000 1.4800 1.2400 1.3100 0.9450 -
P/RPS 2.72 2.84 3.34 4.98 4.43 4.92 0.23 418.29%
  QoQ % -4.23% -14.97% -32.93% 12.42% -9.96% 2,039.13% -
  Horiz. % 1,182.61% 1,234.78% 1,452.17% 2,165.22% 1,926.09% 2,139.13% 100.00%
P/EPS 68.63 53.68 105.55 153.08 476.92 -61.50 4.34 528.96%
  QoQ % 27.85% -49.14% -31.05% -67.90% 875.48% -1,517.05% -
  Horiz. % 1,581.34% 1,236.87% 2,432.03% 3,527.19% 10,988.94% -1,417.05% 100.00%
EY 1.46 1.86 0.95 0.65 0.21 -1.63 23.04 -84.08%
  QoQ % -21.51% 95.79% 46.15% 209.52% 112.88% -107.07% -
  Horiz. % 6.34% 8.07% 4.12% 2.82% 0.91% -7.07% 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 3.90 3.67 4.02 2.96 2.97 3.16 4.68 -11.44%
  QoQ % 6.27% -8.71% 35.81% -0.34% -6.01% -32.48% -
  Horiz. % 83.33% 78.42% 85.90% 63.25% 63.46% 67.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 31/05/18 26/02/18 21/11/17 23/08/17 25/05/17 -
Price 1.7000 1.5100 1.5000 1.7600 1.3400 1.2500 1.2600 -
P/RPS 2.82 3.00 3.13 5.92 4.79 4.69 0.30 344.80%
  QoQ % -6.00% -4.15% -47.13% 23.59% 2.13% 1,463.33% -
  Horiz. % 940.00% 1,000.00% 1,043.33% 1,973.33% 1,596.67% 1,563.33% 100.00%
P/EPS 71.14 56.68 98.95 182.04 515.38 -58.69 5.79 431.65%
  QoQ % 25.51% -42.72% -45.64% -64.68% 978.14% -1,113.64% -
  Horiz. % 1,228.67% 978.93% 1,708.98% 3,144.04% 8,901.21% -1,013.64% 100.00%
EY 1.41 1.76 1.01 0.55 0.19 -1.70 17.28 -81.16%
  QoQ % -19.89% 74.26% 83.64% 189.47% 111.18% -109.84% -
  Horiz. % 8.16% 10.19% 5.84% 3.18% 1.10% -9.84% 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 4.05 3.87 3.76 3.52 3.21 3.02 6.24 -25.02%
  QoQ % 4.65% 2.93% 6.82% 9.66% 6.29% -51.60% -
  Horiz. % 64.90% 62.02% 60.26% 56.41% 51.44% 48.40% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers