Highlights

[ATAIMS] YoY Annualized Quarter 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 -     71.26%    YoY -     -1,622.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,807,377 121,278 94,714 91,992 76,425 80,549 95,502 75.63%
  YoY % 2,214.82% 28.05% 2.96% 20.37% -5.12% -15.66% -
  Horiz. % 2,939.58% 126.99% 99.17% 96.32% 80.02% 84.34% 100.00%
PBT 154,400 -602 124 2,844 625 -3,597 5,461 74.49%
  YoY % 25,719.50% -586.02% -95.64% 354.80% 117.38% -165.87% -
  Horiz. % 2,827.15% -11.04% 2.27% 52.08% 11.45% -65.87% 100.00%
Tax -32,090 -522 -189 -437 -266 -260 210 -
  YoY % -6,039.79% -176.06% 56.71% -64.00% -2.56% -223.42% -
  Horiz. % -15,232.89% -248.10% -89.87% -207.59% -126.58% -123.42% 100.00%
NP 122,309 -1,125 -65 2,406 358 -3,857 5,672 66.80%
  YoY % 10,968.72% -1,622.46% -102.71% 571.00% 109.30% -168.01% -
  Horiz. % 2,156.37% -19.84% -1.15% 42.43% 6.32% -68.01% 100.00%
NP to SH 122,309 -1,125 -65 2,406 368 -3,857 5,672 66.80%
  YoY % 10,968.72% -1,622.46% -102.71% 553.99% 109.54% -168.01% -
  Horiz. % 2,156.37% -19.84% -1.15% 42.43% 6.49% -68.01% 100.00%
Tax Rate 20.78 % - % 152.69 % 15.38 % 42.64 % - % -3.86 % -
  YoY % 0.00% 0.00% 892.78% -63.93% 0.00% 0.00% -
  Horiz. % -538.34% 0.00% -3,955.70% -398.45% -1,104.66% 0.00% 100.00%
Total Cost 2,685,068 122,403 94,779 89,585 76,066 84,406 89,830 76.12%
  YoY % 2,093.61% 29.15% 5.80% 17.77% -9.88% -6.04% -
  Horiz. % 2,989.03% 136.26% 105.51% 99.73% 84.68% 93.96% 100.00%
Net Worth 516,158 57,492 52,694 55,141 37,164 36,439 39,237 53.61%
  YoY % 797.79% 9.11% -4.44% 48.37% 1.99% -7.13% -
  Horiz. % 1,315.49% 146.53% 134.30% 140.53% 94.72% 92.87% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 516,158 57,492 52,694 55,141 37,164 36,439 39,237 53.61%
  YoY % 797.79% 9.11% -4.44% 48.37% 1.99% -7.13% -
  Horiz. % 1,315.49% 146.53% 134.30% 140.53% 94.72% 92.87% 100.00%
NOSH 1,147,019 114,915 97,999 104,335 106,153 104,440 104,520 49.04%
  YoY % 898.14% 17.26% -6.07% -1.71% 1.64% -0.08% -
  Horiz. % 1,097.41% 109.95% 93.76% 99.82% 101.56% 99.92% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.36 % -0.93 % -0.07 % 2.62 % 0.47 % -4.79 % 5.94 % -5.02%
  YoY % 568.82% -1,228.57% -102.67% 457.45% 109.81% -180.64% -
  Horiz. % 73.40% -15.66% -1.18% 44.11% 7.91% -80.64% 100.00%
ROE 23.70 % -1.96 % -0.12 % 4.36 % 0.99 % -10.59 % 14.46 % 8.58%
  YoY % 1,309.18% -1,533.33% -102.75% 340.40% 109.35% -173.24% -
  Horiz. % 163.90% -13.55% -0.83% 30.15% 6.85% -73.24% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 244.75 105.54 96.65 88.17 71.99 77.12 91.37 17.84%
  YoY % 131.90% 9.20% 9.62% 22.48% -6.65% -15.60% -
  Horiz. % 267.87% 115.51% 105.78% 96.50% 78.79% 84.40% 100.00%
EPS 10.67 -1.08 -0.07 2.31 0.35 -3.69 5.43 11.91%
  YoY % 1,087.96% -1,442.86% -103.03% 560.00% 109.49% -167.96% -
  Horiz. % 196.50% -19.89% -1.29% 42.54% 6.45% -67.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4500 0.5003 0.5377 0.5285 0.3501 0.3489 0.3754 3.07%
  YoY % -10.05% -6.96% 1.74% 50.96% 0.34% -7.06% -
  Horiz. % 119.87% 133.27% 143.23% 140.78% 93.26% 92.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 233.10 10.07 7.86 7.64 6.35 6.69 7.93 75.63%
  YoY % 2,214.80% 28.12% 2.88% 20.31% -5.08% -15.64% -
  Horiz. % 2,939.47% 126.99% 99.12% 96.34% 80.08% 84.36% 100.00%
EPS 10.16 -0.09 -0.01 0.20 0.03 -0.32 0.47 66.86%
  YoY % 11,388.89% -800.00% -105.00% 566.67% 109.38% -168.09% -
  Horiz. % 2,161.70% -19.15% -2.13% 42.55% 6.38% -68.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4286 0.0477 0.0438 0.0458 0.0309 0.0303 0.0326 53.60%
  YoY % 798.53% 8.90% -4.37% 48.22% 1.98% -7.06% -
  Horiz. % 1,314.72% 146.32% 134.36% 140.49% 94.79% 92.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.6500 1.4800 0.4200 0.3900 0.2100 0.2900 0.2800 -
P/RPS 0.67 1.40 0.43 0.44 0.29 0.38 0.31 13.70%
  YoY % -52.14% 225.58% -2.27% 51.72% -23.68% 22.58% -
  Horiz. % 216.13% 451.61% 138.71% 141.94% 93.55% 122.58% 100.00%
P/EPS 15.47 -151.13 -630.00 16.91 60.58 -7.85 5.16 20.07%
  YoY % 110.24% 76.01% -3,825.61% -72.09% 871.72% -252.13% -
  Horiz. % 299.81% -2,928.88% -12,209.30% 327.71% 1,174.03% -152.13% 100.00%
EY 6.46 -0.66 -0.16 5.91 1.65 -12.74 19.38 -16.72%
  YoY % 1,078.79% -312.50% -102.71% 258.18% 112.95% -165.74% -
  Horiz. % 33.33% -3.41% -0.83% 30.50% 8.51% -65.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.67 2.96 0.78 0.74 0.60 0.83 0.75 30.28%
  YoY % 23.99% 279.49% 5.41% 23.33% -27.71% 10.67% -
  Horiz. % 489.33% 394.67% 104.00% 98.67% 80.00% 110.67% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 21/02/17 22/02/16 25/02/15 24/02/14 27/02/13 -
Price 1.7700 1.7600 0.6900 0.3700 0.2200 0.2800 0.2700 -
P/RPS 0.72 1.67 0.71 0.42 0.31 0.36 0.30 15.70%
  YoY % -56.89% 135.21% 69.05% 35.48% -13.89% 20.00% -
  Horiz. % 240.00% 556.67% 236.67% 140.00% 103.33% 120.00% 100.00%
P/EPS 16.60 -179.73 -1,035.00 16.04 63.46 -7.58 4.98 22.21%
  YoY % 109.24% 82.63% -6,552.62% -74.72% 937.20% -252.21% -
  Horiz. % 333.33% -3,609.04% -20,783.13% 322.09% 1,274.30% -152.21% 100.00%
EY 6.02 -0.56 -0.10 6.23 1.58 -13.19 20.10 -18.20%
  YoY % 1,175.00% -460.00% -101.61% 294.30% 111.98% -165.62% -
  Horiz. % 29.95% -2.79% -0.50% 31.00% 7.86% -65.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.93 3.52 1.28 0.70 0.63 0.80 0.72 32.67%
  YoY % 11.65% 175.00% 82.86% 11.11% -21.25% 11.11% -
  Horiz. % 545.83% 488.89% 177.78% 97.22% 87.50% 111.11% 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