Highlights

[ATAIMS] QoQ TTM Result on 2015-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     25.53%    YoY -     3,376.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 95,207 94,043 92,753 91,752 85,806 83,268 80,078 12.19%
  QoQ % 1.24% 1.39% 1.09% 6.93% 3.05% 3.98% -
  Horiz. % 118.89% 117.44% 115.83% 114.58% 107.15% 103.98% 100.00%
PBT 1,567 2,293 1,992 4,009 2,962 2,129 2,345 -23.51%
  QoQ % -31.66% 15.11% -50.31% 35.35% 39.13% -9.21% -
  Horiz. % 66.82% 97.78% 84.95% 170.96% 126.31% 90.79% 100.00%
Tax 890 764 994 372 528 678 500 46.72%
  QoQ % 16.49% -23.14% 167.20% -29.55% -22.12% 35.60% -
  Horiz. % 178.00% 152.80% 198.80% 74.40% 105.60% 135.60% 100.00%
NP 2,457 3,057 2,986 4,381 3,490 2,807 2,845 -9.29%
  QoQ % -19.63% 2.38% -31.84% 25.53% 24.33% -1.34% -
  Horiz. % 86.36% 107.45% 104.96% 153.99% 122.67% 98.66% 100.00%
NP to SH 2,457 3,057 2,986 4,381 3,490 2,807 2,845 -9.29%
  QoQ % -19.63% 2.38% -31.84% 25.53% 24.33% -1.34% -
  Horiz. % 86.36% 107.45% 104.96% 153.99% 122.67% 98.66% 100.00%
Tax Rate -56.80 % -33.32 % -49.90 % -9.28 % -17.83 % -31.85 % -21.32 % 91.84%
  QoQ % -70.47% 33.23% -437.72% 47.95% 44.02% -49.39% -
  Horiz. % 266.42% 156.29% 234.05% 43.53% 83.63% 149.39% 100.00%
Total Cost 92,750 90,986 89,767 87,371 82,316 80,461 77,233 12.94%
  QoQ % 1.94% 1.36% 2.74% 6.14% 2.31% 4.18% -
  Horiz. % 120.09% 117.81% 116.23% 113.13% 106.58% 104.18% 100.00%
Net Worth 56,622 56,744 56,177 55,030 53,959 54,115 53,151 4.29%
  QoQ % -0.22% 1.01% 2.09% 1.98% -0.29% 1.81% -
  Horiz. % 106.53% 106.76% 105.69% 103.53% 101.52% 101.81% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 56,622 56,744 56,177 55,030 53,959 54,115 53,151 4.29%
  QoQ % -0.22% 1.01% 2.09% 1.98% -0.29% 1.81% -
  Horiz. % 106.53% 106.76% 105.69% 103.53% 101.52% 101.81% 100.00%
NOSH 104,468 104,772 104,206 104,124 103,928 105,405 104,280 0.12%
  QoQ % -0.29% 0.54% 0.08% 0.19% -1.40% 1.08% -
  Horiz. % 100.18% 100.47% 99.93% 99.85% 99.66% 101.08% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.58 % 3.25 % 3.22 % 4.77 % 4.07 % 3.37 % 3.55 % -19.12%
  QoQ % -20.62% 0.93% -32.49% 17.20% 20.77% -5.07% -
  Horiz. % 72.68% 91.55% 90.70% 134.37% 114.65% 94.93% 100.00%
ROE 4.34 % 5.39 % 5.32 % 7.96 % 6.47 % 5.19 % 5.35 % -12.99%
  QoQ % -19.48% 1.32% -33.17% 23.03% 24.66% -2.99% -
  Horiz. % 81.12% 100.75% 99.44% 148.79% 120.93% 97.01% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.13 89.76 89.01 88.12 82.56 79.00 76.79 12.06%
  QoQ % 1.53% 0.84% 1.01% 6.73% 4.51% 2.88% -
  Horiz. % 118.67% 116.89% 115.91% 114.75% 107.51% 102.88% 100.00%
EPS 2.35 2.92 2.87 4.21 3.36 2.66 2.73 -9.48%
  QoQ % -19.52% 1.74% -31.83% 25.30% 26.32% -2.56% -
  Horiz. % 86.08% 106.96% 105.13% 154.21% 123.08% 97.44% 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 0.5420 0.5416 0.5391 0.5285 0.5192 0.5134 0.5097 4.17%
  QoQ % 0.07% 0.46% 2.01% 1.79% 1.13% 0.73% -
  Horiz. % 106.34% 106.26% 105.77% 103.69% 101.86% 100.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.91 7.81 7.70 7.62 7.12 6.91 6.65 12.23%
  QoQ % 1.28% 1.43% 1.05% 7.02% 3.04% 3.91% -
  Horiz. % 118.95% 117.44% 115.79% 114.59% 107.07% 103.91% 100.00%
EPS 0.20 0.25 0.25 0.36 0.29 0.23 0.24 -11.42%
  QoQ % -20.00% 0.00% -30.56% 24.14% 26.09% -4.17% -
  Horiz. % 83.33% 104.17% 104.17% 150.00% 120.83% 95.83% 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 0.0470 0.0471 0.0466 0.0457 0.0448 0.0449 0.0441 4.33%
  QoQ % -0.21% 1.07% 1.97% 2.01% -0.22% 1.81% -
  Horiz. % 106.58% 106.80% 105.67% 103.63% 101.59% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3350 0.3650 0.3700 0.3900 0.3000 0.2600 0.2650 -
P/RPS 0.37 0.41 0.42 0.44 0.36 0.33 0.35 3.76%
  QoQ % -9.76% -2.38% -4.55% 22.22% 9.09% -5.71% -
  Horiz. % 105.71% 117.14% 120.00% 125.71% 102.86% 94.29% 100.00%
P/EPS 14.24 12.51 12.91 9.27 8.93 9.76 9.71 28.99%
  QoQ % 13.83% -3.10% 39.27% 3.81% -8.50% 0.51% -
  Horiz. % 146.65% 128.84% 132.96% 95.47% 91.97% 100.51% 100.00%
EY 7.02 7.99 7.74 10.79 11.19 10.24 10.30 -22.50%
  QoQ % -12.14% 3.23% -28.27% -3.57% 9.28% -0.58% -
  Horiz. % 68.16% 77.57% 75.15% 104.76% 108.64% 99.42% 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 0.62 0.67 0.69 0.74 0.58 0.51 0.52 12.41%
  QoQ % -7.46% -2.90% -6.76% 27.59% 13.73% -1.92% -
  Horiz. % 119.23% 128.85% 132.69% 142.31% 111.54% 98.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 26/08/16 31/05/16 22/02/16 17/11/15 24/08/15 29/05/15 -
Price 0.3750 0.3550 0.3700 0.3700 0.3650 0.2850 0.2400 -
P/RPS 0.41 0.40 0.42 0.42 0.44 0.36 0.31 20.43%
  QoQ % 2.50% -4.76% 0.00% -4.55% 22.22% 16.13% -
  Horiz. % 132.26% 129.03% 135.48% 135.48% 141.94% 116.13% 100.00%
P/EPS 15.94 12.17 12.91 8.79 10.87 10.70 8.80 48.43%
  QoQ % 30.98% -5.73% 46.87% -19.14% 1.59% 21.59% -
  Horiz. % 181.14% 138.30% 146.70% 99.89% 123.52% 121.59% 100.00%
EY 6.27 8.22 7.74 11.37 9.20 9.34 11.37 -32.68%
  QoQ % -23.72% 6.20% -31.93% 23.59% -1.50% -17.85% -
  Horiz. % 55.15% 72.30% 68.07% 100.00% 80.91% 82.15% 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 0.69 0.66 0.69 0.70 0.70 0.56 0.47 29.08%
  QoQ % 4.55% -4.35% -1.43% 0.00% 25.00% 19.15% -
  Horiz. % 146.81% 140.43% 146.81% 148.94% 148.94% 119.15% 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