Highlights

[ATAIMS] YoY Quarter Result on 2009-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     132.68%    YoY -     130.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,215 19,366 29,398 30,425 41,436 39,846 30,683 -4.54%
  YoY % 19.88% -34.12% -3.38% -26.57% 3.99% 29.86% -
  Horiz. % 75.66% 63.12% 95.81% 99.16% 135.05% 129.86% 100.00%
PBT 718 -3,830 899 1,049 831 3,366 1,708 -13.44%
  YoY % 118.75% -526.03% -14.30% 26.23% -75.31% 97.07% -
  Horiz. % 42.04% -224.24% 52.63% 61.42% 48.65% 197.07% 100.00%
Tax -62 -308 -248 54 -353 -236 -296 -22.92%
  YoY % 79.87% -24.19% -559.26% 115.30% -49.58% 20.27% -
  Horiz. % 20.95% 104.05% 83.78% -18.24% 119.26% 79.73% 100.00%
NP 656 -4,138 651 1,103 478 3,130 1,412 -11.98%
  YoY % 115.85% -735.64% -40.98% 130.75% -84.73% 121.67% -
  Horiz. % 46.46% -293.06% 46.10% 78.12% 33.85% 221.67% 100.00%
NP to SH 656 -4,138 651 1,103 478 3,130 1,412 -11.98%
  YoY % 115.85% -735.64% -40.98% 130.75% -84.73% 121.67% -
  Horiz. % 46.46% -293.06% 46.10% 78.12% 33.85% 221.67% 100.00%
Tax Rate 8.64 % - % 27.59 % -5.15 % 42.48 % 7.01 % 17.33 % -10.94%
  YoY % 0.00% 0.00% 635.73% -112.12% 505.99% -59.55% -
  Horiz. % 49.86% 0.00% 159.20% -29.72% 245.12% 40.45% 100.00%
Total Cost 22,559 23,504 28,747 29,322 40,958 36,716 29,271 -4.24%
  YoY % -4.02% -18.24% -1.96% -28.41% 11.55% 25.43% -
  Horiz. % 77.07% 80.30% 98.21% 100.17% 139.93% 125.43% 100.00%
Net Worth 35,944 37,398 38,902 37,741 44,381 39,881 34,187 0.84%
  YoY % -3.89% -3.87% 3.08% -14.96% 11.28% 16.65% -
  Horiz. % 105.14% 109.39% 113.79% 110.39% 129.82% 116.65% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 35,944 37,398 38,902 37,741 44,381 39,881 34,187 0.84%
  YoY % -3.89% -3.87% 3.08% -14.96% 11.28% 16.65% -
  Horiz. % 105.14% 109.39% 113.79% 110.39% 129.82% 116.65% 100.00%
NOSH 104,126 104,494 104,999 104,056 103,913 103,642 96,712 1.24%
  YoY % -0.35% -0.48% 0.91% 0.14% 0.26% 7.17% -
  Horiz. % 107.67% 108.05% 108.57% 107.59% 107.45% 107.17% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.83 % -21.37 % 2.21 % 3.63 % 1.15 % 7.86 % 4.60 % -7.77%
  YoY % 113.24% -1,066.97% -39.12% 215.65% -85.37% 70.87% -
  Horiz. % 61.52% -464.57% 48.04% 78.91% 25.00% 170.87% 100.00%
ROE 1.83 % -11.06 % 1.67 % 2.92 % 1.08 % 7.85 % 4.13 % -12.68%
  YoY % 116.55% -762.28% -42.81% 170.37% -86.24% 90.07% -
  Horiz. % 44.31% -267.80% 40.44% 70.70% 26.15% 190.07% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.29 18.53 28.00 29.24 39.88 38.45 31.73 -5.71%
  YoY % 20.29% -33.82% -4.24% -26.68% 3.72% 21.18% -
  Horiz. % 70.25% 58.40% 88.24% 92.15% 125.69% 121.18% 100.00%
EPS 0.63 -3.96 0.62 1.06 0.46 3.02 1.46 -13.06%
  YoY % 115.91% -738.71% -41.51% 130.43% -84.77% 106.85% -
  Horiz. % 43.15% -271.23% 42.47% 72.60% 31.51% 206.85% 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 0.3452 0.3579 0.3705 0.3627 0.4271 0.3848 0.3535 -0.39%
  YoY % -3.55% -3.40% 2.15% -15.08% 10.99% 8.85% -
  Horiz. % 97.65% 101.24% 104.81% 102.60% 120.82% 108.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.93 1.61 2.44 2.53 3.44 3.31 2.55 -4.53%
  YoY % 19.88% -34.02% -3.56% -26.45% 3.93% 29.80% -
  Horiz. % 75.69% 63.14% 95.69% 99.22% 134.90% 129.80% 100.00%
EPS 0.05 -0.34 0.05 0.09 0.04 0.26 0.12 -13.57%
  YoY % 114.71% -780.00% -44.44% 125.00% -84.62% 116.67% -
  Horiz. % 41.67% -283.33% 41.67% 75.00% 33.33% 216.67% 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 0.0298 0.0311 0.0323 0.0313 0.0369 0.0331 0.0284 0.80%
  YoY % -4.18% -3.72% 3.19% -15.18% 11.48% 16.55% -
  Horiz. % 104.93% 109.51% 113.73% 110.21% 129.93% 116.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2800 0.4500 0.1000 0.1300 0.1600 0.1700 0.1600 -
P/RPS 1.26 2.43 0.36 0.44 0.40 0.44 0.50 16.64%
  YoY % -48.15% 575.00% -18.18% 10.00% -9.09% -12.00% -
  Horiz. % 252.00% 486.00% 72.00% 88.00% 80.00% 88.00% 100.00%
P/EPS 44.44 -11.36 16.13 12.26 34.78 5.63 10.96 26.25%
  YoY % 491.20% -170.43% 31.57% -64.75% 517.76% -48.63% -
  Horiz. % 405.47% -103.65% 147.17% 111.86% 317.34% 51.37% 100.00%
EY 2.25 -8.80 6.20 8.15 2.88 17.76 9.13 -20.80%
  YoY % 125.57% -241.94% -23.93% 182.99% -83.78% 94.52% -
  Horiz. % 24.64% -96.39% 67.91% 89.27% 31.54% 194.52% 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 0.81 1.26 0.27 0.36 0.37 0.44 0.45 10.28%
  YoY % -35.71% 366.67% -25.00% -2.70% -15.91% -2.22% -
  Horiz. % 180.00% 280.00% 60.00% 80.00% 82.22% 97.78% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.2600 0.3500 0.1400 0.1300 0.1000 0.1800 0.1800 -
P/RPS 1.17 1.89 0.50 0.44 0.25 0.47 0.57 12.72%
  YoY % -38.10% 278.00% 13.64% 76.00% -46.81% -17.54% -
  Horiz. % 205.26% 331.58% 87.72% 77.19% 43.86% 82.46% 100.00%
P/EPS 41.27 -8.84 22.58 12.26 21.74 5.96 12.33 22.28%
  YoY % 566.86% -139.15% 84.18% -43.61% 264.77% -51.66% -
  Horiz. % 334.71% -71.70% 183.13% 99.43% 176.32% 48.34% 100.00%
EY 2.42 -11.31 4.43 8.15 4.60 16.78 8.11 -18.24%
  YoY % 121.40% -355.30% -45.64% 77.17% -72.59% 106.91% -
  Horiz. % 29.84% -139.46% 54.62% 100.49% 56.72% 206.91% 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 0.75 0.98 0.38 0.36 0.23 0.47 0.51 6.63%
  YoY % -23.47% 157.89% 5.56% 56.52% -51.06% -7.84% -
  Horiz. % 147.06% 192.16% 74.51% 70.59% 45.10% 92.16% 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