Highlights

[ATAIMS] YoY Quarter Result on 2012-06-30 [#1]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     126.87%    YoY -     117.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 22,715 19,525 21,356 22,701 19,162 27,664 29,157 -4.07%
  YoY % 16.34% -8.57% -5.92% 18.47% -30.73% -5.12% -
  Horiz. % 77.91% 66.97% 73.24% 77.86% 65.72% 94.88% 100.00%
PBT 160 376 291 296 -2,774 -1,523 -3,321 -
  YoY % -57.45% 29.21% -1.69% 110.67% -82.14% 54.14% -
  Horiz. % -4.82% -11.32% -8.76% -8.91% 83.53% 45.86% 100.00%
Tax 230 52 -118 149 157 0 -54 -
  YoY % 342.31% 144.07% -179.19% -5.10% 0.00% 0.00% -
  Horiz. % -425.93% -96.30% 218.52% -275.93% -290.74% -0.00% 100.00%
NP 390 428 173 445 -2,617 -1,523 -3,375 -
  YoY % -8.88% 147.40% -61.12% 117.00% -71.83% 54.87% -
  Horiz. % -11.56% -12.68% -5.13% -13.19% 77.54% 45.13% 100.00%
NP to SH 390 428 173 445 -2,617 -1,523 -3,375 -
  YoY % -8.88% 147.40% -61.12% 117.00% -71.83% 54.87% -
  Horiz. % -11.56% -12.68% -5.13% -13.19% 77.54% 45.13% 100.00%
Tax Rate -143.75 % -13.83 % 40.55 % -50.34 % - % - % - % -
  YoY % -939.41% -134.11% 180.55% 0.00% 0.00% 0.00% -
  Horiz. % 285.56% 27.47% -80.55% 100.00% - - -
Total Cost 22,325 19,097 21,183 22,256 21,779 29,187 32,532 -6.08%
  YoY % 16.90% -9.85% -4.82% 2.19% -25.38% -10.28% -
  Horiz. % 68.62% 58.70% 65.11% 68.41% 66.95% 89.72% 100.00%
Net Worth 54,115 36,703 38,487 35,082 41,620 38,001 36,790 6.64%
  YoY % 47.44% -4.63% 9.71% -15.71% 9.52% 3.29% -
  Horiz. % 147.09% 99.76% 104.61% 95.36% 113.13% 103.29% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 54,115 36,703 38,487 35,082 41,620 38,001 36,790 6.64%
  YoY % 47.44% -4.63% 9.71% -15.71% 9.52% 3.29% -
  Horiz. % 147.09% 99.76% 104.61% 95.36% 113.13% 103.29% 100.00%
NOSH 105,405 104,390 101,764 103,488 104,680 104,315 104,489 0.15%
  YoY % 0.97% 2.58% -1.67% -1.14% 0.35% -0.17% -
  Horiz. % 100.88% 99.91% 97.39% 99.04% 100.18% 99.83% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.72 % 2.19 % 0.81 % 1.96 % -13.66 % -5.51 % -11.58 % -
  YoY % -21.46% 170.37% -58.67% 114.35% -147.91% 52.42% -
  Horiz. % -14.85% -18.91% -6.99% -16.93% 117.96% 47.58% 100.00%
ROE 0.72 % 1.17 % 0.45 % 1.27 % -6.29 % -4.01 % -9.17 % -
  YoY % -38.46% 160.00% -64.57% 120.19% -56.86% 56.27% -
  Horiz. % -7.85% -12.76% -4.91% -13.85% 68.59% 43.73% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.55 18.70 20.99 21.94 18.31 26.52 27.90 -4.21%
  YoY % 15.24% -10.91% -4.33% 19.83% -30.96% -4.95% -
  Horiz. % 77.24% 67.03% 75.23% 78.64% 65.63% 95.05% 100.00%
EPS 0.37 0.41 0.17 0.43 -2.50 -1.46 -3.23 -
  YoY % -9.76% 141.18% -60.47% 117.20% -71.23% 54.80% -
  Horiz. % -11.46% -12.69% -5.26% -13.31% 77.40% 45.20% 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 0.5134 0.3516 0.3782 0.3390 0.3976 0.3643 0.3521 6.48%
  YoY % 46.02% -7.03% 11.56% -14.74% 9.14% 3.46% -
  Horiz. % 145.81% 99.86% 107.41% 96.28% 112.92% 103.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.89 1.62 1.77 1.88 1.59 2.30 2.42 -4.03%
  YoY % 16.67% -8.47% -5.85% 18.24% -30.87% -4.96% -
  Horiz. % 78.10% 66.94% 73.14% 77.69% 65.70% 95.04% 100.00%
EPS 0.03 0.04 0.01 0.04 -0.22 -0.13 -0.28 -
  YoY % -25.00% 300.00% -75.00% 118.18% -69.23% 53.57% -
  Horiz. % -10.71% -14.29% -3.57% -14.29% 78.57% 46.43% 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 0.0449 0.0305 0.0320 0.0291 0.0346 0.0316 0.0305 6.65%
  YoY % 47.21% -4.69% 9.97% -15.90% 9.49% 3.61% -
  Horiz. % 147.21% 100.00% 104.92% 95.41% 113.44% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2600 0.2700 0.3050 0.2600 0.3400 0.1000 0.1200 -
P/RPS 1.21 1.44 1.45 1.19 1.86 0.38 0.43 18.81%
  YoY % -15.97% -0.69% 21.85% -36.02% 389.47% -11.63% -
  Horiz. % 281.40% 334.88% 337.21% 276.74% 432.56% 88.37% 100.00%
P/EPS 70.27 65.85 179.41 60.47 -13.60 -6.85 -3.72 -
  YoY % 6.71% -63.30% 196.69% 544.63% -98.54% -84.14% -
  Horiz. % -1,888.98% -1,770.16% -4,822.85% -1,625.54% 365.59% 184.14% 100.00%
EY 1.42 1.52 0.56 1.65 -7.35 -14.60 -26.92 -
  YoY % -6.58% 171.43% -66.06% 122.45% 49.66% 45.77% -
  Horiz. % -5.27% -5.65% -2.08% -6.13% 27.30% 54.23% 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 0.51 0.77 0.81 0.77 0.86 0.27 0.34 6.99%
  YoY % -33.77% -4.94% 5.19% -10.47% 218.52% -20.59% -
  Horiz. % 150.00% 226.47% 238.24% 226.47% 252.94% 79.41% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 20/08/14 28/08/13 16/08/12 23/08/11 30/08/10 20/08/09 -
Price 0.2850 0.2850 0.2900 0.2500 0.3100 0.1000 0.1600 -
P/RPS 1.32 1.52 1.38 1.14 1.69 0.38 0.57 15.02%
  YoY % -13.16% 10.14% 21.05% -32.54% 344.74% -33.33% -
  Horiz. % 231.58% 266.67% 242.11% 200.00% 296.49% 66.67% 100.00%
P/EPS 77.03 69.51 170.59 58.14 -12.40 -6.85 -4.95 -
  YoY % 10.82% -59.25% 193.41% 568.87% -81.02% -38.38% -
  Horiz. % -1,556.16% -1,404.24% -3,446.26% -1,174.55% 250.51% 138.38% 100.00%
EY 1.30 1.44 0.59 1.72 -8.06 -14.60 -20.19 -
  YoY % -9.72% 144.07% -65.70% 121.34% 44.79% 27.69% -
  Horiz. % -6.44% -7.13% -2.92% -8.52% 39.92% 72.31% 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 0.56 0.81 0.77 0.74 0.78 0.27 0.45 3.71%
  YoY % -30.86% 5.19% 4.05% -5.13% 188.89% -40.00% -
  Horiz. % 124.44% 180.00% 171.11% 164.44% 173.33% 60.00% 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