Highlights

[ATAIMS] QoQ Quarter Result on 2012-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -113.40%    YoY -     -280.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,710 23,215 22,701 19,664 20,101 19,366 19,162 21.54%
  QoQ % 10.75% 2.26% 15.44% -2.17% 3.80% 1.06% -
  Horiz. % 134.17% 121.15% 118.47% 102.62% 104.90% 101.06% 100.00%
PBT 3,083 718 296 -2,025 -776 -3,830 -2,774 -
  QoQ % 329.39% 142.57% 114.62% -160.95% 79.74% -38.07% -
  Horiz. % -111.14% -25.88% -10.67% 73.00% 27.97% 138.07% 100.00%
Tax 71 -62 149 369 0 -308 157 -40.94%
  QoQ % 214.52% -141.61% -59.62% 0.00% 0.00% -296.18% -
  Horiz. % 45.22% -39.49% 94.90% 235.03% 0.00% -196.18% 100.00%
NP 3,154 656 445 -1,656 -776 -4,138 -2,617 -
  QoQ % 380.79% 47.42% 126.87% -113.40% 81.25% -58.12% -
  Horiz. % -120.52% -25.07% -17.00% 63.28% 29.65% 158.12% 100.00%
NP to SH 3,154 656 445 -1,656 -776 -4,138 -2,617 -
  QoQ % 380.79% 47.42% 126.87% -113.40% 81.25% -58.12% -
  Horiz. % -120.52% -25.07% -17.00% 63.28% 29.65% 158.12% 100.00%
Tax Rate -2.30 % 8.64 % -50.34 % - % - % - % - % -
  QoQ % -126.62% 117.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.57% -17.16% 100.00% - - - -
Total Cost 22,556 22,559 22,256 21,320 20,877 23,504 21,779 2.35%
  QoQ % -0.01% 1.36% 4.39% 2.12% -11.18% 7.92% -
  Horiz. % 103.57% 103.58% 102.19% 97.89% 95.86% 107.92% 100.00%
Net Worth 39,205 35,944 35,082 34,869 37,269 37,398 41,620 -3.89%
  QoQ % 9.07% 2.46% 0.61% -6.44% -0.35% -10.14% -
  Horiz. % 94.20% 86.36% 84.29% 83.78% 89.54% 89.86% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,205 35,944 35,082 34,869 37,269 37,398 41,620 -3.89%
  QoQ % 9.07% 2.46% 0.61% -6.44% -0.35% -10.14% -
  Horiz. % 94.20% 86.36% 84.29% 83.78% 89.54% 89.86% 100.00%
NOSH 104,437 104,126 103,488 104,150 106,301 104,494 104,680 -0.15%
  QoQ % 0.30% 0.62% -0.64% -2.02% 1.73% -0.18% -
  Horiz. % 99.77% 99.47% 98.86% 99.49% 101.55% 99.82% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.27 % 2.83 % 1.96 % -8.42 % -3.86 % -21.37 % -13.66 % -
  QoQ % 333.57% 44.39% 123.28% -118.13% 81.94% -56.44% -
  Horiz. % -89.82% -20.72% -14.35% 61.64% 28.26% 156.44% 100.00%
ROE 8.04 % 1.83 % 1.27 % -4.75 % -2.08 % -11.06 % -6.29 % -
  QoQ % 339.34% 44.09% 126.74% -128.37% 81.19% -75.83% -
  Horiz. % -127.82% -29.09% -20.19% 75.52% 33.07% 175.83% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.62 22.29 21.94 18.88 18.91 18.53 18.31 21.71%
  QoQ % 10.45% 1.60% 16.21% -0.16% 2.05% 1.20% -
  Horiz. % 134.46% 121.74% 119.83% 103.11% 103.28% 101.20% 100.00%
EPS 3.02 0.63 0.43 -1.59 -0.73 -3.96 -2.50 -
  QoQ % 379.37% 46.51% 127.04% -117.81% 81.57% -58.40% -
  Horiz. % -120.80% -25.20% -17.20% 63.60% 29.20% 158.40% 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 0.3754 0.3452 0.3390 0.3348 0.3506 0.3579 0.3976 -3.74%
  QoQ % 8.75% 1.83% 1.25% -4.51% -2.04% -9.98% -
  Horiz. % 94.42% 86.82% 85.26% 84.21% 88.18% 90.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.13 1.93 1.88 1.63 1.67 1.61 1.59 21.41%
  QoQ % 10.36% 2.66% 15.34% -2.40% 3.73% 1.26% -
  Horiz. % 133.96% 121.38% 118.24% 102.52% 105.03% 101.26% 100.00%
EPS 0.26 0.05 0.04 -0.14 -0.06 -0.34 -0.22 -
  QoQ % 420.00% 25.00% 128.57% -133.33% 82.35% -54.55% -
  Horiz. % -118.18% -22.73% -18.18% 63.64% 27.27% 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 0.0326 0.0298 0.0291 0.0290 0.0309 0.0311 0.0346 -3.87%
  QoQ % 9.40% 2.41% 0.34% -6.15% -0.64% -10.12% -
  Horiz. % 94.22% 86.13% 84.10% 83.82% 89.31% 89.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2800 0.2800 0.2600 0.2800 0.3500 0.4500 0.3400 -
P/RPS 1.14 1.26 1.19 1.48 1.85 2.43 1.86 -27.74%
  QoQ % -9.52% 5.88% -19.59% -20.00% -23.87% 30.65% -
  Horiz. % 61.29% 67.74% 63.98% 79.57% 99.46% 130.65% 100.00%
P/EPS 9.27 44.44 60.47 -17.61 -47.95 -11.36 -13.60 -
  QoQ % -79.14% -26.51% 443.38% 63.27% -322.10% 16.47% -
  Horiz. % -68.16% -326.76% -444.63% 129.49% 352.57% 83.53% 100.00%
EY 10.79 2.25 1.65 -5.68 -2.09 -8.80 -7.35 -
  QoQ % 379.56% 36.36% 129.05% -171.77% 76.25% -19.73% -
  Horiz. % -146.80% -30.61% -22.45% 77.28% 28.44% 119.73% 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 0.75 0.81 0.77 0.84 1.00 1.26 0.86 -8.68%
  QoQ % -7.41% 5.19% -8.33% -16.00% -20.63% 46.51% -
  Horiz. % 87.21% 94.19% 89.53% 97.67% 116.28% 146.51% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 16/08/12 31/05/12 24/02/12 30/11/11 23/08/11 -
Price 0.2700 0.2600 0.2500 0.2600 0.2900 0.3500 0.3100 -
P/RPS 1.10 1.17 1.14 1.38 1.53 1.89 1.69 -24.80%
  QoQ % -5.98% 2.63% -17.39% -9.80% -19.05% 11.83% -
  Horiz. % 65.09% 69.23% 67.46% 81.66% 90.53% 111.83% 100.00%
P/EPS 8.94 41.27 58.14 -16.35 -39.73 -8.84 -12.40 -
  QoQ % -78.34% -29.02% 455.60% 58.85% -349.43% 28.71% -
  Horiz. % -72.10% -332.82% -468.87% 131.85% 320.40% 71.29% 100.00%
EY 11.19 2.42 1.72 -6.12 -2.52 -11.31 -8.06 -
  QoQ % 362.40% 40.70% 128.10% -142.86% 77.72% -40.32% -
  Horiz. % -138.83% -30.02% -21.34% 75.93% 31.27% 140.32% 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 0.72 0.75 0.74 0.78 0.83 0.98 0.78 -5.17%
  QoQ % -4.00% 1.35% -5.13% -6.02% -15.31% 25.64% -
  Horiz. % 92.31% 96.15% 94.87% 100.00% 106.41% 125.64% 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