Highlights

[ATAIMS] QoQ Quarter Result on 2018-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     1,404.05%    YoY -     -26.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 837,169 691,605 576,758 528,106 34,165 28,950 27,844 860.94%
  QoQ % 21.05% 19.91% 9.21% 1,445.75% 18.01% 3.97% -
  Horiz. % 3,006.64% 2,483.86% 2,071.39% 1,896.66% 122.70% 103.97% 100.00%
PBT 41,506 35,196 39,098 22,599 1,489 279 -2,222 -
  QoQ % 17.93% -9.98% 73.01% 1,417.73% 433.69% 112.56% -
  Horiz. % -1,867.96% -1,583.98% -1,759.59% -1,017.06% -67.01% -12.56% 100.00%
Tax -7,740 -7,786 -8,542 -5,889 -378 -10 -5 13,103.95%
  QoQ % 0.59% 8.85% -45.05% -1,457.94% -3,680.00% -100.00% -
  Horiz. % 154,800.00% 155,720.00% 170,840.00% 117,780.01% 7,560.00% 200.00% 100.00%
NP 33,766 27,410 30,556 16,710 1,111 269 -2,227 -
  QoQ % 23.19% -10.30% 82.86% 1,404.05% 313.01% 112.08% -
  Horiz. % -1,516.21% -1,230.80% -1,372.07% -750.34% -49.89% -12.08% 100.00%
NP to SH 33,766 27,410 30,556 16,710 1,111 269 -2,227 -
  QoQ % 23.19% -10.30% 82.86% 1,404.05% 313.01% 112.08% -
  Horiz. % -1,516.21% -1,230.80% -1,372.07% -750.34% -49.89% -12.08% 100.00%
Tax Rate 18.65 % 22.12 % 21.85 % 26.06 % 25.39 % 3.58 % - % -
  QoQ % -15.69% 1.24% -16.16% 2.64% 609.22% 0.00% -
  Horiz. % 520.95% 617.88% 610.34% 727.93% 709.22% 100.00% -
Total Cost 803,403 664,195 546,202 511,396 33,054 28,681 30,071 788.37%
  QoQ % 20.96% 21.60% 6.81% 1,447.15% 15.25% -4.62% -
  Horiz. % 2,671.69% 2,208.76% 1,816.37% 1,700.63% 109.92% 95.38% 100.00%
Net Worth 516,158 481,748 447,337 439,278 57,492 43,174 43,306 419.43%
  QoQ % 7.14% 7.69% 1.83% 664.07% 33.16% -0.30% -
  Horiz. % 1,191.88% 1,112.42% 1,032.96% 1,014.35% 132.76% 99.70% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 516,158 481,748 447,337 439,278 57,492 43,174 43,306 419.43%
  QoQ % 7.14% 7.69% 1.83% 664.07% 33.16% -0.30% -
  Horiz. % 1,191.88% 1,112.42% 1,032.96% 1,014.35% 132.76% 99.70% 100.00%
NOSH 1,147,019 1,147,019 1,147,019 1,102,331 114,915 103,461 104,553 391.58%
  QoQ % 0.00% 0.00% 4.05% 859.25% 11.07% -1.04% -
  Horiz. % 1,097.06% 1,097.06% 1,097.06% 1,054.32% 109.91% 98.96% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.03 % 3.96 % 5.30 % 3.16 % 3.25 % 0.93 % -8.00 % -
  QoQ % 1.77% -25.28% 67.72% -2.77% 249.46% 111.62% -
  Horiz. % -50.38% -49.50% -66.25% -39.50% -40.62% -11.62% 100.00%
ROE 6.54 % 5.69 % 6.83 % 3.80 % 1.93 % 0.62 % -5.14 % -
  QoQ % 14.94% -16.69% 79.74% 96.89% 211.29% 112.06% -
  Horiz. % -127.24% -110.70% -132.88% -73.93% -37.55% -12.06% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 72.99 60.30 50.28 47.91 29.73 27.98 26.63 95.49%
  QoQ % 21.04% 19.93% 4.95% 61.15% 6.25% 5.07% -
  Horiz. % 274.09% 226.44% 188.81% 179.91% 111.64% 105.07% 100.00%
EPS 2.94 2.39 2.66 1.52 1.06 0.26 -2.13 -
  QoQ % 23.01% -10.15% 75.00% 43.40% 307.69% 112.21% -
  Horiz. % -138.03% -112.21% -124.88% -71.36% -49.77% -12.21% 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 0.4500 0.4200 0.3900 0.3985 0.5003 0.4173 0.4142 5.67%
  QoQ % 7.14% 7.69% -2.13% -20.35% 19.89% 0.75% -
  Horiz. % 108.64% 101.40% 94.16% 96.21% 120.79% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.51 57.42 47.89 43.85 2.84 2.40 2.31 861.46%
  QoQ % 21.06% 19.90% 9.21% 1,444.01% 18.33% 3.90% -
  Horiz. % 3,009.09% 2,485.71% 2,073.16% 1,898.27% 122.94% 103.90% 100.00%
EPS 2.80 2.28 2.54 1.39 0.09 0.02 -0.18 -
  QoQ % 22.81% -10.24% 82.73% 1,444.44% 350.00% 111.11% -
  Horiz. % -1,555.56% -1,266.67% -1,411.11% -772.22% -50.00% -11.11% 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 0.4286 0.4000 0.3714 0.3647 0.0477 0.0358 0.0360 419.05%
  QoQ % 7.15% 7.70% 1.84% 664.57% 33.24% -0.56% -
  Horiz. % 1,190.56% 1,111.11% 1,031.67% 1,013.06% 132.50% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.6500 1.6400 1.4300 1.6000 1.4800 1.2400 1.3100 -
P/RPS 2.26 2.72 2.84 3.34 4.98 4.43 4.92 -40.38%
  QoQ % -16.91% -4.23% -14.97% -32.93% 12.42% -9.96% -
  Horiz. % 45.93% 55.28% 57.72% 67.89% 101.22% 90.04% 100.00%
P/EPS 56.05 68.63 53.68 105.55 153.08 476.92 -61.50 -
  QoQ % -18.33% 27.85% -49.14% -31.05% -67.90% 875.48% -
  Horiz. % -91.14% -111.59% -87.28% -171.63% -248.91% -775.48% 100.00%
EY 1.78 1.46 1.86 0.95 0.65 0.21 -1.63 -
  QoQ % 21.92% -21.51% 95.79% 46.15% 209.52% 112.88% -
  Horiz. % -109.20% -89.57% -114.11% -58.28% -39.88% -12.88% 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 3.67 3.90 3.67 4.02 2.96 2.97 3.16 10.46%
  QoQ % -5.90% 6.27% -8.71% 35.81% -0.34% -6.01% -
  Horiz. % 116.14% 123.42% 116.14% 127.22% 93.67% 93.99% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 28/08/18 31/05/18 26/02/18 21/11/17 23/08/17 -
Price 1.7700 1.7000 1.5100 1.5000 1.7600 1.3400 1.2500 -
P/RPS 2.43 2.82 3.00 3.13 5.92 4.79 4.69 -35.41%
  QoQ % -13.83% -6.00% -4.15% -47.13% 23.59% 2.13% -
  Horiz. % 51.81% 60.13% 63.97% 66.74% 126.23% 102.13% 100.00%
P/EPS 60.13 71.14 56.68 98.95 182.04 515.38 -58.69 -
  QoQ % -15.48% 25.51% -42.72% -45.64% -64.68% 978.14% -
  Horiz. % -102.45% -121.21% -96.58% -168.60% -310.17% -878.14% 100.00%
EY 1.66 1.41 1.76 1.01 0.55 0.19 -1.70 -
  QoQ % 17.73% -19.89% 74.26% 83.64% 189.47% 111.18% -
  Horiz. % -97.65% -82.94% -103.53% -59.41% -32.35% -11.18% 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 3.93 4.05 3.87 3.76 3.52 3.21 3.02 19.14%
  QoQ % -2.96% 4.65% 2.93% 6.82% 9.66% 6.29% -
  Horiz. % 130.13% 134.11% 128.15% 124.50% 116.56% 106.29% 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