Highlights

[ATAIMS] YoY Quarter Result on 2014-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -123.60%    YoY -     95.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 28,950 22,703 21,539 19,001 18,911 23,215 19,366 6.92%
  YoY % 27.52% 5.40% 13.36% 0.48% -18.54% 19.88% -
  Horiz. % 149.49% 117.23% 111.22% 98.12% 97.65% 119.88% 100.00%
PBT 279 6 732 -101 -2,425 718 -3,830 -
  YoY % 4,550.00% -99.18% 824.75% 95.84% -437.74% 118.75% -
  Horiz. % -7.28% -0.16% -19.11% 2.64% 63.32% -18.75% 100.00%
Tax -10 -24 -150 0 36 -62 -308 -43.49%
  YoY % 58.33% 84.00% 0.00% 0.00% 158.06% 79.87% -
  Horiz. % 3.25% 7.79% 48.70% -0.00% -11.69% 20.13% 100.00%
NP 269 -18 582 -101 -2,389 656 -4,138 -
  YoY % 1,594.44% -103.09% 676.24% 95.77% -464.18% 115.85% -
  Horiz. % -6.50% 0.43% -14.06% 2.44% 57.73% -15.85% 100.00%
NP to SH 269 -18 582 -101 -2,389 656 -4,138 -
  YoY % 1,594.44% -103.09% 676.24% 95.77% -464.18% 115.85% -
  Horiz. % -6.50% 0.43% -14.06% 2.44% 57.73% -15.85% 100.00%
Tax Rate 3.58 % 400.00 % 20.49 % - % - % 8.64 % - % -
  YoY % -99.11% 1,852.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.44% 4,629.63% 237.15% 0.00% 0.00% 100.00% -
Total Cost 28,681 22,721 20,957 19,102 21,300 22,559 23,504 3.37%
  YoY % 26.23% 8.42% 9.71% -10.32% -5.58% -4.02% -
  Horiz. % 122.03% 96.67% 89.16% 81.27% 90.62% 95.98% 100.00%
Net Worth 43,174 56,622 53,959 35,966 37,066 35,944 37,398 2.42%
  YoY % -23.75% 4.93% 50.03% -2.97% 3.12% -3.89% -
  Horiz. % 115.44% 151.40% 144.28% 96.17% 99.11% 96.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 43,174 56,622 53,959 35,966 37,066 35,944 37,398 2.42%
  YoY % -23.75% 4.93% 50.03% -2.97% 3.12% -3.89% -
  Horiz. % 115.44% 151.40% 144.28% 96.17% 99.11% 96.11% 100.00%
NOSH 103,461 104,468 103,928 100,999 104,323 104,126 104,494 -0.17%
  YoY % -0.96% 0.52% 2.90% -3.19% 0.19% -0.35% -
  Horiz. % 99.01% 99.98% 99.46% 96.66% 99.84% 99.65% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.93 % -0.08 % 2.70 % -0.53 % -12.63 % 2.83 % -21.37 % -
  YoY % 1,262.50% -102.96% 609.43% 95.80% -546.29% 113.24% -
  Horiz. % -4.35% 0.37% -12.63% 2.48% 59.10% -13.24% 100.00%
ROE 0.62 % -0.03 % 1.08 % -0.28 % -6.45 % 1.83 % -11.06 % -
  YoY % 2,166.67% -102.78% 485.71% 95.66% -452.46% 116.55% -
  Horiz. % -5.61% 0.27% -9.76% 2.53% 58.32% -16.55% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.98 21.73 20.72 18.81 18.13 22.29 18.53 7.10%
  YoY % 28.76% 4.87% 10.15% 3.75% -18.66% 20.29% -
  Horiz. % 151.00% 117.27% 111.82% 101.51% 97.84% 120.29% 100.00%
EPS 0.26 -0.02 0.56 -0.10 -2.29 0.63 -3.96 -
  YoY % 1,400.00% -103.57% 660.00% 95.63% -463.49% 115.91% -
  Horiz. % -6.57% 0.51% -14.14% 2.53% 57.83% -15.91% 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 0.4173 0.5420 0.5192 0.3561 0.3553 0.3452 0.3579 2.59%
  YoY % -23.01% 4.39% 45.80% 0.23% 2.93% -3.55% -
  Horiz. % 116.60% 151.44% 145.07% 99.50% 99.27% 96.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.40 1.89 1.79 1.58 1.57 1.93 1.61 6.87%
  YoY % 26.98% 5.59% 13.29% 0.64% -18.65% 19.88% -
  Horiz. % 149.07% 117.39% 111.18% 98.14% 97.52% 119.88% 100.00%
EPS 0.02 0.00 0.05 -0.01 -0.20 0.05 -0.34 -
  YoY % 0.00% 0.00% 600.00% 95.00% -500.00% 114.71% -
  Horiz. % -5.88% -0.00% -14.71% 2.94% 58.82% -14.71% 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 0.0358 0.0470 0.0448 0.0299 0.0308 0.0298 0.0311 2.37%
  YoY % -23.83% 4.91% 49.83% -2.92% 3.36% -4.18% -
  Horiz. % 115.11% 151.13% 144.05% 96.14% 99.04% 95.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2400 0.3350 0.3000 0.2850 0.3150 0.2800 0.4500 -
P/RPS 4.43 1.54 1.45 1.51 1.74 1.26 2.43 10.52%
  YoY % 187.66% 6.21% -3.97% -13.22% 38.10% -48.15% -
  Horiz. % 182.30% 63.37% 59.67% 62.14% 71.60% 51.85% 100.00%
P/EPS 476.92 -1,944.28 53.57 -285.00 -13.76 44.44 -11.36 -
  YoY % 124.53% -3,729.42% 118.80% -1,971.22% -130.96% 491.20% -
  Horiz. % -4,198.24% 17,115.14% -471.57% 2,508.80% 121.13% -391.20% 100.00%
EY 0.21 -0.05 1.87 -0.35 -7.27 2.25 -8.80 -
  YoY % 520.00% -102.67% 634.29% 95.19% -423.11% 125.57% -
  Horiz. % -2.39% 0.57% -21.25% 3.98% 82.61% -25.57% 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 2.97 0.62 0.58 0.80 0.89 0.81 1.26 15.35%
  YoY % 379.03% 6.90% -27.50% -10.11% 9.88% -35.71% -
  Horiz. % 235.71% 49.21% 46.03% 63.49% 70.63% 64.29% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 14/11/16 17/11/15 25/11/14 18/11/13 28/11/12 30/11/11 -
Price 1.3400 0.3750 0.3650 0.2650 0.3100 0.2600 0.3500 -
P/RPS 4.79 1.73 1.76 1.41 1.71 1.17 1.89 16.75%
  YoY % 176.88% -1.70% 24.82% -17.54% 46.15% -38.10% -
  Horiz. % 253.44% 91.53% 93.12% 74.60% 90.48% 61.90% 100.00%
P/EPS 515.38 -2,176.43 65.18 -265.00 -13.54 41.27 -8.84 -
  YoY % 123.68% -3,439.11% 124.60% -1,857.16% -132.81% 566.86% -
  Horiz. % -5,830.09% 24,620.25% -737.33% 2,997.74% 153.17% -466.86% 100.00%
EY 0.19 -0.05 1.53 -0.38 -7.39 2.42 -11.31 -
  YoY % 480.00% -103.27% 502.63% 94.86% -405.37% 121.40% -
  Horiz. % -1.68% 0.44% -13.53% 3.36% 65.34% -21.40% 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 3.21 0.69 0.70 0.74 0.87 0.75 0.98 21.84%
  YoY % 365.22% -1.43% -5.41% -14.94% 16.00% -23.47% -
  Horiz. % 327.55% 70.41% 71.43% 75.51% 88.78% 76.53% 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.
 


 

38  40  292  1899 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 KSTAR 0.075+0.005 
 TDM 0.335+0.03 
 XDL 0.100.00 
 TIGER 0.115+0.005 
 PANSAR 0.5850.00 
 QES 0.210.00 
 JAKS 1.32+0.02 
 ARBB 0.31-0.01 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers