Highlights

[ATAIMS] YoY Quarter Result on 2018-06-30 [#1]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     82.86%    YoY -     1,472.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 836,109 576,758 27,844 24,005 22,715 19,525 21,356 84.22%
  YoY % 44.97% 1,971.39% 15.99% 5.68% 16.34% -8.57% -
  Horiz. % 3,915.10% 2,700.68% 130.38% 112.40% 106.36% 91.43% 100.00%
PBT 32,639 39,098 -2,222 461 160 376 291 119.53%
  YoY % -16.52% 1,859.59% -582.00% 188.12% -57.45% 29.21% -
  Horiz. % 11,216.15% 13,435.74% -763.57% 158.42% 54.98% 129.21% 100.00%
Tax -8,067 -8,542 -5 0 230 52 -118 102.15%
  YoY % 5.56% -170,740.00% 0.00% 0.00% 342.31% 144.07% -
  Horiz. % 6,836.44% 7,238.98% 4.24% -0.00% -194.92% -44.07% 100.00%
NP 24,572 30,556 -2,227 461 390 428 173 128.33%
  YoY % -19.58% 1,472.07% -583.08% 18.21% -8.88% 147.40% -
  Horiz. % 14,203.47% 17,662.43% -1,287.28% 266.47% 225.43% 247.40% 100.00%
NP to SH 24,572 30,556 -2,227 461 390 428 173 128.33%
  YoY % -19.58% 1,472.07% -583.08% 18.21% -8.88% 147.40% -
  Horiz. % 14,203.47% 17,662.43% -1,287.28% 266.47% 225.43% 247.40% 100.00%
Tax Rate 24.72 % 21.85 % - % - % -143.75 % -13.83 % 40.55 % -7.91%
  YoY % 13.14% 0.00% 0.00% 0.00% -939.41% -134.11% -
  Horiz. % 60.96% 53.88% 0.00% 0.00% -354.50% -34.11% 100.00%
Total Cost 811,537 546,202 30,071 23,544 22,325 19,097 21,183 83.56%
  YoY % 48.58% 1,716.37% 27.72% 5.46% 16.90% -9.85% -
  Horiz. % 3,831.08% 2,578.49% 141.96% 111.15% 105.39% 90.15% 100.00%
Net Worth 650,360 447,337 43,306 56,744 54,115 36,703 38,487 60.16%
  YoY % 45.38% 932.96% -23.68% 4.86% 47.44% -4.63% -
  Horiz. % 1,689.80% 1,162.30% 112.52% 147.44% 140.60% 95.37% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 650,360 447,337 43,306 56,744 54,115 36,703 38,487 60.16%
  YoY % 45.38% 932.96% -23.68% 4.86% 47.44% -4.63% -
  Horiz. % 1,689.80% 1,162.30% 112.52% 147.44% 140.60% 95.37% 100.00%
NOSH 1,204,370 1,147,019 104,553 104,772 105,405 104,390 101,764 50.93%
  YoY % 5.00% 997.06% -0.21% -0.60% 0.97% 2.58% -
  Horiz. % 1,183.49% 1,127.13% 102.74% 102.96% 103.58% 102.58% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.94 % 5.30 % -8.00 % 1.92 % 1.72 % 2.19 % 0.81 % 23.96%
  YoY % -44.53% 166.25% -516.67% 11.63% -21.46% 170.37% -
  Horiz. % 362.96% 654.32% -987.65% 237.04% 212.35% 270.37% 100.00%
ROE 3.78 % 6.83 % -5.14 % 0.81 % 0.72 % 1.17 % 0.45 % 42.55%
  YoY % -44.66% 232.88% -734.57% 12.50% -38.46% 160.00% -
  Horiz. % 840.00% 1,517.78% -1,142.22% 180.00% 160.00% 260.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 69.42 50.28 26.63 22.91 21.55 18.70 20.99 22.05%
  YoY % 38.07% 88.81% 16.24% 6.31% 15.24% -10.91% -
  Horiz. % 330.73% 239.54% 126.87% 109.15% 102.67% 89.09% 100.00%
EPS 2.04 2.66 -2.13 0.44 0.37 0.41 0.17 51.28%
  YoY % -23.31% 224.88% -584.09% 18.92% -9.76% 141.18% -
  Horiz. % 1,200.00% 1,564.71% -1,252.94% 258.82% 217.65% 241.18% 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 0.5400 0.3900 0.4142 0.5416 0.5134 0.3516 0.3782 6.11%
  YoY % 38.46% -5.84% -23.52% 5.49% 46.02% -7.03% -
  Horiz. % 142.78% 103.12% 109.52% 143.20% 135.75% 92.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 69.42 47.89 2.31 1.99 1.89 1.62 1.77 84.27%
  YoY % 44.96% 1,973.16% 16.08% 5.29% 16.67% -8.47% -
  Horiz. % 3,922.03% 2,705.65% 130.51% 112.43% 106.78% 91.53% 100.00%
EPS 2.04 2.54 -0.18 0.04 0.03 0.04 0.01 142.53%
  YoY % -19.69% 1,511.11% -550.00% 33.33% -25.00% 300.00% -
  Horiz. % 20,400.00% 25,400.00% -1,800.00% 400.00% 300.00% 400.00% 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 0.5400 0.3714 0.0360 0.0471 0.0449 0.0305 0.0320 60.12%
  YoY % 45.40% 931.67% -23.57% 4.90% 47.21% -4.69% -
  Horiz. % 1,687.50% 1,160.62% 112.50% 147.19% 140.31% 95.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.5800 1.4300 1.3100 0.3650 0.2600 0.2700 0.3050 -
P/RPS 2.28 2.84 4.92 1.59 1.21 1.44 1.45 7.83%
  YoY % -19.72% -42.28% 209.43% 31.40% -15.97% -0.69% -
  Horiz. % 157.24% 195.86% 339.31% 109.66% 83.45% 99.31% 100.00%
P/EPS 77.44 53.68 -61.50 82.95 70.27 65.85 179.41 -13.06%
  YoY % 44.26% 187.28% -174.14% 18.04% 6.71% -63.30% -
  Horiz. % 43.16% 29.92% -34.28% 46.23% 39.17% 36.70% 100.00%
EY 1.29 1.86 -1.63 1.21 1.42 1.52 0.56 14.91%
  YoY % -30.65% 214.11% -234.71% -14.79% -6.58% 171.43% -
  Horiz. % 230.36% 332.14% -291.07% 216.07% 253.57% 271.43% 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 2.93 3.67 3.16 0.67 0.51 0.77 0.81 23.89%
  YoY % -20.16% 16.14% 371.64% 31.37% -33.77% -4.94% -
  Horiz. % 361.73% 453.09% 390.12% 82.72% 62.96% 95.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 23/08/17 26/08/16 24/08/15 20/08/14 28/08/13 -
Price 1.4400 1.5100 1.2500 0.3550 0.2850 0.2850 0.2900 -
P/RPS 2.07 3.00 4.69 1.55 1.32 1.52 1.38 6.99%
  YoY % -31.00% -36.03% 202.58% 17.42% -13.16% 10.14% -
  Horiz. % 150.00% 217.39% 339.86% 112.32% 95.65% 110.14% 100.00%
P/EPS 70.58 56.68 -58.69 80.68 77.03 69.51 170.59 -13.67%
  YoY % 24.52% 196.58% -172.74% 4.74% 10.82% -59.25% -
  Horiz. % 41.37% 33.23% -34.40% 47.29% 45.16% 40.75% 100.00%
EY 1.42 1.76 -1.70 1.24 1.30 1.44 0.59 15.76%
  YoY % -19.32% 203.53% -237.10% -4.62% -9.72% 144.07% -
  Horiz. % 240.68% 298.31% -288.14% 210.17% 220.34% 244.07% 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 2.67 3.87 3.02 0.66 0.56 0.81 0.77 23.02%
  YoY % -31.01% 28.15% 357.58% 17.86% -30.86% 5.19% -
  Horiz. % 346.75% 502.60% 392.21% 85.71% 72.73% 105.19% 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