Highlights

[ATAIMS] QoQ Quarter Result on 2013-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -96.20%    YoY -     107.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,145 18,911 21,356 21,557 25,710 23,215 22,701 -7.63%
  QoQ % 6.53% -11.45% -0.93% -16.15% 10.75% 2.26% -
  Horiz. % 88.74% 83.30% 94.08% 94.96% 113.25% 102.26% 100.00%
PBT -564 -2,425 291 1,354 3,083 718 296 -
  QoQ % 76.74% -933.33% -78.51% -56.08% 329.39% 142.57% -
  Horiz. % -190.54% -819.26% 98.31% 457.43% 1,041.55% 242.57% 100.00%
Tax -112 36 -118 -1,234 71 -62 149 -
  QoQ % -411.11% 130.51% 90.44% -1,838.03% 214.52% -141.61% -
  Horiz. % -75.17% 24.16% -79.19% -828.19% 47.65% -41.61% 100.00%
NP -676 -2,389 173 120 3,154 656 445 -
  QoQ % 71.70% -1,480.92% 44.17% -96.20% 380.79% 47.42% -
  Horiz. % -151.91% -536.85% 38.88% 26.97% 708.76% 147.42% 100.00%
NP to SH -676 -2,389 173 120 3,154 656 445 -
  QoQ % 71.70% -1,480.92% 44.17% -96.20% 380.79% 47.42% -
  Horiz. % -151.91% -536.85% 38.88% 26.97% 708.76% 147.42% 100.00%
Tax Rate - % - % 40.55 % 91.14 % -2.30 % 8.64 % -50.34 % -
  QoQ % 0.00% 0.00% -55.51% 4,062.61% -126.62% 117.16% -
  Horiz. % 0.00% 0.00% -80.55% -181.05% 4.57% -17.16% 100.00%
Total Cost 20,821 21,300 21,183 21,437 22,556 22,559 22,256 -4.33%
  QoQ % -2.25% 0.55% -1.18% -4.96% -0.01% 1.36% -
  Horiz. % 93.55% 95.70% 95.18% 96.32% 101.35% 101.36% 100.00%
Net Worth 36,285 37,066 38,487 41,083 39,205 35,944 35,082 2.27%
  QoQ % -2.11% -3.69% -6.32% 4.79% 9.07% 2.46% -
  Horiz. % 103.43% 105.65% 109.71% 117.11% 111.75% 102.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 36,285 37,066 38,487 41,083 39,205 35,944 35,082 2.27%
  QoQ % -2.11% -3.69% -6.32% 4.79% 9.07% 2.46% -
  Horiz. % 103.43% 105.65% 109.71% 117.11% 111.75% 102.46% 100.00%
NOSH 104,000 104,323 101,764 109,090 104,437 104,126 103,488 0.33%
  QoQ % -0.31% 2.51% -6.72% 4.46% 0.30% 0.62% -
  Horiz. % 100.49% 100.81% 98.33% 105.41% 100.92% 100.62% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.36 % -12.63 % 0.81 % 0.56 % 12.27 % 2.83 % 1.96 % -
  QoQ % 73.40% -1,659.26% 44.64% -95.44% 333.57% 44.39% -
  Horiz. % -171.43% -644.39% 41.33% 28.57% 626.02% 144.39% 100.00%
ROE -1.86 % -6.45 % 0.45 % 0.29 % 8.04 % 1.83 % 1.27 % -
  QoQ % 71.16% -1,533.33% 55.17% -96.39% 339.34% 44.09% -
  Horiz. % -146.46% -507.87% 35.43% 22.83% 633.07% 144.09% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.37 18.13 20.99 19.76 24.62 22.29 21.94 -7.95%
  QoQ % 6.84% -13.63% 6.22% -19.74% 10.45% 1.60% -
  Horiz. % 88.29% 82.63% 95.67% 90.06% 112.22% 101.60% 100.00%
EPS -0.65 -2.29 0.17 0.11 3.02 0.63 0.43 -
  QoQ % 71.62% -1,447.06% 54.55% -96.36% 379.37% 46.51% -
  Horiz. % -151.16% -532.56% 39.53% 25.58% 702.33% 146.51% 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 0.3489 0.3553 0.3782 0.3766 0.3754 0.3452 0.3390 1.93%
  QoQ % -1.80% -6.05% 0.42% 0.32% 8.75% 1.83% -
  Horiz. % 102.92% 104.81% 111.56% 111.09% 110.74% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.67 1.57 1.77 1.79 2.13 1.93 1.88 -7.57%
  QoQ % 6.37% -11.30% -1.12% -15.96% 10.36% 2.66% -
  Horiz. % 88.83% 83.51% 94.15% 95.21% 113.30% 102.66% 100.00%
EPS -0.06 -0.20 0.01 0.01 0.26 0.05 0.04 -
  QoQ % 70.00% -2,100.00% 0.00% -96.15% 420.00% 25.00% -
  Horiz. % -150.00% -500.00% 25.00% 25.00% 650.00% 125.00% 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 0.0301 0.0308 0.0320 0.0341 0.0326 0.0298 0.0291 2.27%
  QoQ % -2.27% -3.75% -6.16% 4.60% 9.40% 2.41% -
  Horiz. % 103.44% 105.84% 109.97% 117.18% 112.03% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2900 0.3150 0.3050 0.2650 0.2800 0.2800 0.2600 -
P/RPS 1.50 1.74 1.45 1.34 1.14 1.26 1.19 16.64%
  QoQ % -13.79% 20.00% 8.21% 17.54% -9.52% 5.88% -
  Horiz. % 126.05% 146.22% 121.85% 112.61% 95.80% 105.88% 100.00%
P/EPS -44.62 -13.76 179.41 240.91 9.27 44.44 60.47 -
  QoQ % -224.27% -107.67% -25.53% 2,498.81% -79.14% -26.51% -
  Horiz. % -73.79% -22.76% 296.69% 398.40% 15.33% 73.49% 100.00%
EY -2.24 -7.27 0.56 0.42 10.79 2.25 1.65 -
  QoQ % 69.19% -1,398.21% 33.33% -96.11% 379.56% 36.36% -
  Horiz. % -135.76% -440.61% 33.94% 25.45% 653.94% 136.36% 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 0.83 0.89 0.81 0.70 0.75 0.81 0.77 5.12%
  QoQ % -6.74% 9.88% 15.71% -6.67% -7.41% 5.19% -
  Horiz. % 107.79% 115.58% 105.19% 90.91% 97.40% 105.19% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 28/08/13 31/05/13 27/02/13 28/11/12 16/08/12 -
Price 0.2800 0.3100 0.2900 0.3000 0.2700 0.2600 0.2500 -
P/RPS 1.45 1.71 1.38 1.52 1.10 1.17 1.14 17.34%
  QoQ % -15.20% 23.91% -9.21% 38.18% -5.98% 2.63% -
  Horiz. % 127.19% 150.00% 121.05% 133.33% 96.49% 102.63% 100.00%
P/EPS -43.08 -13.54 170.59 272.73 8.94 41.27 58.14 -
  QoQ % -218.17% -107.94% -37.45% 2,950.67% -78.34% -29.02% -
  Horiz. % -74.10% -23.29% 293.41% 469.09% 15.38% 70.98% 100.00%
EY -2.32 -7.39 0.59 0.37 11.19 2.42 1.72 -
  QoQ % 68.61% -1,352.54% 59.46% -96.69% 362.40% 40.70% -
  Horiz. % -134.88% -429.65% 34.30% 21.51% 650.58% 140.70% 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 0.87 0.77 0.80 0.72 0.75 0.74 5.32%
  QoQ % -8.05% 12.99% -3.75% 11.11% -4.00% 1.35% -
  Horiz. % 108.11% 117.57% 104.05% 108.11% 97.30% 101.35% 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.
 


 

38  40  292  1899 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 KSTAR 0.075+0.005 
 TDM 0.335+0.03 
 XDL 0.100.00 
 TIGER 0.115+0.005 
 PANSAR 0.5850.00 
 QES 0.210.00 
 JAKS 1.32+0.02 
 ARBB 0.31-0.01 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers