Highlights

[ATAIMS] QoQ TTM 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 -     11.62%    YoY -     -1,175.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,830,634 1,167,979 619,065 121,526 111,691 105,444 505,338 135.69%
  QoQ % 56.74% 88.67% 409.41% 8.81% 5.92% -79.13% -
  Horiz. % 362.26% 231.13% 122.51% 24.05% 22.10% 20.87% 100.00%
PBT 98,382 63,465 22,145 9,723 7,861 7,588 27,135 135.82%
  QoQ % 55.02% 186.59% 127.76% 23.69% 3.60% -72.04% -
  Horiz. % 362.56% 233.89% 81.61% 35.83% 28.97% 27.96% 100.00%
Tax -22,595 -14,819 -6,282 -21,908 -21,648 -21,662 -4,432 195.92%
  QoQ % -52.47% -135.90% 71.33% -1.20% 0.06% -388.76% -
  Horiz. % 509.81% 334.36% 141.74% 494.31% 488.45% 488.76% 100.00%
NP 75,787 48,646 15,863 -12,185 -13,787 -14,074 22,703 123.20%
  QoQ % 55.79% 206.66% 230.18% 11.62% 2.04% -161.99% -
  Horiz. % 333.82% 214.27% 69.87% -53.67% -60.73% -61.99% 100.00%
NP to SH 75,787 48,646 15,863 -12,185 -13,787 -14,074 22,703 123.20%
  QoQ % 55.79% 206.66% 230.18% 11.62% 2.04% -161.99% -
  Horiz. % 333.82% 214.27% 69.87% -53.67% -60.73% -61.99% 100.00%
Tax Rate 22.97 % 23.35 % 28.37 % 225.32 % 275.38 % 285.48 % 16.33 % 25.51%
  QoQ % -1.63% -17.69% -87.41% -18.18% -3.54% 1,648.19% -
  Horiz. % 140.66% 142.99% 173.73% 1,379.79% 1,686.34% 1,748.19% 100.00%
Total Cost 1,754,847 1,119,333 603,202 133,711 125,478 119,518 482,635 136.27%
  QoQ % 56.78% 85.57% 351.12% 6.56% 4.99% -75.24% -
  Horiz. % 363.60% 231.92% 124.98% 27.70% 26.00% 24.76% 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 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
30/09/18 30/09/06 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 4.14 % 4.16 % 2.56 % -10.03 % -12.34 % -13.35 % 4.49 % -5.26%
  QoQ % -0.48% 62.50% 125.52% 18.72% 7.57% -397.33% -
  Horiz. % 92.20% 92.65% 57.02% -223.39% -274.83% -297.33% 100.00%
ROE 15.73 % 10.87 % 3.61 % -21.19 % -31.93 % -32.50 % 107.61 % -72.22%
  QoQ % 44.71% 201.11% 117.04% 33.64% 1.75% -130.20% -
  Horiz. % 14.62% 10.10% 3.35% -19.69% -29.67% -30.20% 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 159.60 101.83 56.16 105.75 107.95 100.85 483.59 -52.21%
  QoQ % 56.73% 81.32% -46.89% -2.04% 7.04% -79.15% -
  Horiz. % 33.00% 21.06% 11.61% 21.87% 22.32% 20.85% 100.00%
EPS 6.61 4.24 1.44 -10.60 -13.33 -13.46 21.73 -54.74%
  QoQ % 55.90% 194.44% 113.58% 20.48% 0.97% -161.94% -
  Horiz. % 30.42% 19.51% 6.63% -48.78% -61.34% -61.94% 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 30/06/08 31/03/18 31/12/17 30/09/06 30/06/17 31/03/17 CAGR
RPS 152.00 96.98 51.40 10.09 9.27 8.76 41.96 135.69%
  QoQ % 56.73% 88.68% 409.42% 8.85% 5.82% -79.12% -
  Horiz. % 362.25% 231.12% 122.50% 24.05% 22.09% 20.88% 100.00%
EPS 6.29 4.04 1.32 -1.01 -1.14 -1.17 1.89 122.75%
  QoQ % 55.69% 206.06% 230.69% 11.40% 2.56% -161.90% -
  Horiz. % 332.80% 213.76% 69.84% -53.44% -60.32% -61.90% 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 1.03 1.40 2.85 1.40 1.15 1.30 0.20 197.92%
  QoQ % -26.43% -50.88% 103.57% 21.74% -11.54% 550.00% -
  Horiz. % 515.00% 700.00% 1,425.00% 700.00% 575.00% 650.00% 100.00%
P/EPS 24.82 33.72 111.19 -13.96 -9.31 -9.73 4.35 218.97%
  QoQ % -26.39% -69.67% 896.49% -49.95% 4.32% -323.68% -
  Horiz. % 570.57% 775.17% 2,556.09% -320.92% -214.02% -223.68% 100.00%
EY 4.03 2.97 0.90 -7.16 -10.75 -10.28 22.99 -68.65%
  QoQ % 35.69% 230.00% 112.57% 33.40% -4.57% -144.72% -
  Horiz. % 17.53% 12.92% 3.91% -31.14% -46.76% -44.72% 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 1.07 1.48 2.67 1.66 1.24 1.24 0.26 156.59%
  QoQ % -27.70% -44.57% 60.84% 33.87% 0.00% 376.92% -
  Horiz. % 411.54% 569.23% 1,026.92% 638.46% 476.92% 476.92% 100.00%
P/EPS 25.73 35.60 104.24 -16.60 -10.06 -9.29 5.80 169.74%
  QoQ % -27.72% -65.85% 727.95% -65.01% -8.29% -260.17% -
  Horiz. % 443.62% 613.79% 1,797.24% -286.21% -173.45% -160.17% 100.00%
EY 3.89 2.81 0.96 -6.02 -9.94 -10.77 17.24 -62.90%
  QoQ % 38.43% 192.71% 115.95% 39.44% 7.71% -162.47% -
  Horiz. % 22.56% 16.30% 5.57% -34.92% -57.66% -62.47% 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