[ATAIMS] YoY Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 691,605 28,950 22,703 21,539 19,001 18,911 23,215 76.02% YoY % 2,288.96% 27.52% 5.40% 13.36% 0.48% -18.54% - Horiz. % 2,979.13% 124.70% 97.79% 92.78% 81.85% 81.46% 100.00%
PBT 35,196 279 6 732 -101 -2,425 718 91.25% YoY % 12,515.05% 4,550.00% -99.18% 824.75% 95.84% -437.74% - Horiz. % 4,901.95% 38.86% 0.84% 101.95% -14.07% -337.74% 100.00%
Tax -7,786 -10 -24 -150 0 36 -62 123.70% YoY % -77,760.00% 58.33% 84.00% 0.00% 0.00% 158.06% - Horiz. % 12,558.06% 16.13% 38.71% 241.94% -0.00% -58.06% 100.00%
NP 27,410 269 -18 582 -101 -2,389 656 86.23% YoY % 10,089.59% 1,594.44% -103.09% 676.24% 95.77% -464.18% - Horiz. % 4,178.35% 41.01% -2.74% 88.72% -15.40% -364.18% 100.00%
NP to SH 27,410 269 -18 582 -101 -2,389 656 86.23% YoY % 10,089.59% 1,594.44% -103.09% 676.24% 95.77% -464.18% - Horiz. % 4,178.35% 41.01% -2.74% 88.72% -15.40% -364.18% 100.00%
Tax Rate 22.12 % 3.58 % 400.00 % 20.49 % - % - % 8.64 % 16.95% YoY % 517.88% -99.11% 1,852.17% 0.00% 0.00% 0.00% - Horiz. % 256.02% 41.44% 4,629.63% 237.15% 0.00% 0.00% 100.00%
Total Cost 664,195 28,681 22,721 20,957 19,102 21,300 22,559 75.68% YoY % 2,215.80% 26.23% 8.42% 9.71% -10.32% -5.58% - Horiz. % 2,944.26% 127.14% 100.72% 92.90% 84.68% 94.42% 100.00%
Net Worth 481,748 43,174 56,622 53,959 35,966 37,066 35,944 54.09% YoY % 1,015.82% -23.75% 4.93% 50.03% -2.97% 3.12% - Horiz. % 1,340.25% 120.11% 157.53% 150.12% 100.06% 103.12% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 481,748 43,174 56,622 53,959 35,966 37,066 35,944 54.09% YoY % 1,015.82% -23.75% 4.93% 50.03% -2.97% 3.12% - Horiz. % 1,340.25% 120.11% 157.53% 150.12% 100.06% 103.12% 100.00%
NOSH 1,147,019 103,461 104,468 103,928 100,999 104,323 104,126 49.14% YoY % 1,008.64% -0.96% 0.52% 2.90% -3.19% 0.19% - Horiz. % 1,101.56% 99.36% 100.33% 99.81% 97.00% 100.19% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.96 % 0.93 % -0.08 % 2.70 % -0.53 % -12.63 % 2.83 % 5.76% YoY % 325.81% 1,262.50% -102.96% 609.43% 95.80% -546.29% - Horiz. % 139.93% 32.86% -2.83% 95.41% -18.73% -446.29% 100.00%
ROE 5.69 % 0.62 % -0.03 % 1.08 % -0.28 % -6.45 % 1.83 % 20.80% YoY % 817.74% 2,166.67% -102.78% 485.71% 95.66% -452.46% - Horiz. % 310.93% 33.88% -1.64% 59.02% -15.30% -352.46% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.30 27.98 21.73 20.72 18.81 18.13 22.29 18.03% YoY % 115.51% 28.76% 4.87% 10.15% 3.75% -18.66% - Horiz. % 270.52% 125.53% 97.49% 92.96% 84.39% 81.34% 100.00%
EPS 2.39 0.26 -0.02 0.56 -0.10 -2.29 0.63 24.87% YoY % 819.23% 1,400.00% -103.57% 660.00% 95.63% -463.49% - Horiz. % 379.37% 41.27% -3.17% 88.89% -15.87% -363.49% 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 0.4200 0.4173 0.5420 0.5192 0.3561 0.3553 0.3452 3.32% YoY % 0.65% -23.01% 4.39% 45.80% 0.23% 2.93% - Horiz. % 121.67% 120.89% 157.01% 150.41% 103.16% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.42 2.40 1.89 1.79 1.58 1.57 1.93 75.98% YoY % 2,292.50% 26.98% 5.59% 13.29% 0.64% -18.65% - Horiz. % 2,975.13% 124.35% 97.93% 92.75% 81.87% 81.35% 100.00%
EPS 2.28 0.02 0.00 0.05 -0.01 -0.20 0.05 88.96% YoY % 11,300.00% 0.00% 0.00% 600.00% 95.00% -500.00% - Horiz. % 4,560.00% 40.00% 0.00% 100.00% -20.00% -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 0.4000 0.0358 0.0470 0.0448 0.0299 0.0308 0.0298 54.13% YoY % 1,017.32% -23.83% 4.91% 49.83% -2.92% 3.36% - Horiz. % 1,342.28% 120.13% 157.72% 150.34% 100.34% 103.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.6400 1.2400 0.3350 0.3000 0.2850 0.3150 0.2800 -
P/RPS 2.72 4.43 1.54 1.45 1.51 1.74 1.26 13.68% YoY % -38.60% 187.66% 6.21% -3.97% -13.22% 38.10% - Horiz. % 215.87% 351.59% 122.22% 115.08% 119.84% 138.10% 100.00%
P/EPS 68.63 476.92 -1,944.28 53.57 -285.00 -13.76 44.44 7.51% YoY % -85.61% 124.53% -3,729.42% 118.80% -1,971.22% -130.96% - Horiz. % 154.43% 1,073.18% -4,375.07% 120.54% -641.31% -30.96% 100.00%
EY 1.46 0.21 -0.05 1.87 -0.35 -7.27 2.25 -6.95% YoY % 595.24% 520.00% -102.67% 634.29% 95.19% -423.11% - Horiz. % 64.89% 9.33% -2.22% 83.11% -15.56% -323.11% 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 3.90 2.97 0.62 0.58 0.80 0.89 0.81 29.93% YoY % 31.31% 379.03% 6.90% -27.50% -10.11% 9.88% - Horiz. % 481.48% 366.67% 76.54% 71.60% 98.77% 109.88% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 14/11/16 17/11/15 25/11/14 18/11/13 28/11/12 -
Price 1.7000 1.3400 0.3750 0.3650 0.2650 0.3100 0.2600 -
P/RPS 2.82 4.79 1.73 1.76 1.41 1.71 1.17 15.78% YoY % -41.13% 176.88% -1.70% 24.82% -17.54% 46.15% - Horiz. % 241.03% 409.40% 147.86% 150.43% 120.51% 146.15% 100.00%
P/EPS 71.14 515.38 -2,176.43 65.18 -265.00 -13.54 41.27 9.50% YoY % -86.20% 123.68% -3,439.11% 124.60% -1,857.16% -132.81% - Horiz. % 172.38% 1,248.80% -5,273.64% 157.94% -642.11% -32.81% 100.00%
EY 1.41 0.19 -0.05 1.53 -0.38 -7.39 2.42 -8.61% YoY % 642.11% 480.00% -103.27% 502.63% 94.86% -405.37% - Horiz. % 58.26% 7.85% -2.07% 63.22% -15.70% -305.37% 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 4.05 3.21 0.69 0.70 0.74 0.87 0.75 32.44% YoY % 26.17% 365.22% -1.43% -5.41% -14.94% 16.00% - Horiz. % 540.00% 428.00% 92.00% 93.33% 98.67% 116.00% 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.
Comment
Denko IFS Q2FY2016 (final).pdf 
