Highlights

[ATAIMS] YoY Quarter Result on 2012-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     380.79%    YoY -     506.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 24,740 18,794 20,145 25,710 20,101 31,449 28,952 -2.59%
  YoY % 31.64% -6.71% -21.65% 27.90% -36.08% 8.62% -
  Horiz. % 85.45% 64.91% 69.58% 88.80% 69.43% 108.62% 100.00%
PBT 1,241 194 -564 3,083 -776 296 566 13.97%
  YoY % 539.69% 134.40% -118.29% 497.29% -362.16% -47.70% -
  Horiz. % 219.26% 34.28% -99.65% 544.70% -137.10% 52.30% 100.00%
Tax -408 -252 -112 71 0 139 -67 35.12%
  YoY % -61.90% -125.00% -257.75% 0.00% 0.00% 307.46% -
  Horiz. % 608.96% 376.12% 167.16% -105.97% -0.00% -207.46% 100.00%
NP 833 -58 -676 3,154 -776 435 499 8.91%
  YoY % 1,536.21% 91.42% -121.43% 506.44% -278.39% -12.83% -
  Horiz. % 166.93% -11.62% -135.47% 632.06% -155.51% 87.17% 100.00%
NP to SH 833 -51 -676 3,154 -776 435 499 8.91%
  YoY % 1,733.33% 92.46% -121.43% 506.44% -278.39% -12.83% -
  Horiz. % 166.93% -10.22% -135.47% 632.06% -155.51% 87.17% 100.00%
Tax Rate 32.88 % 129.90 % - % -2.30 % - % -46.96 % 11.84 % 18.55%
  YoY % -74.69% 0.00% 0.00% 0.00% 0.00% -496.62% -
  Horiz. % 277.70% 1,097.13% 0.00% -19.43% 0.00% -396.62% 100.00%
Total Cost 23,907 18,852 20,821 22,556 20,877 31,014 28,453 -2.86%
  YoY % 26.81% -9.46% -7.69% 8.04% -32.69% 9.00% -
  Horiz. % 84.02% 66.26% 73.18% 79.27% 73.37% 109.00% 100.00%
Net Worth 55,030 35,710 36,285 39,205 37,269 38,808 38,194 6.27%
  YoY % 54.10% -1.59% -7.45% 5.20% -3.97% 1.61% -
  Horiz. % 144.08% 93.50% 95.00% 102.65% 97.58% 101.61% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 55,030 35,710 36,285 39,205 37,269 38,808 38,194 6.27%
  YoY % 54.10% -1.59% -7.45% 5.20% -3.97% 1.61% -
  Horiz. % 144.08% 93.50% 95.00% 102.65% 97.58% 101.61% 100.00%
NOSH 104,124 101,999 104,000 104,437 106,301 103,571 103,958 0.03%
  YoY % 2.08% -1.92% -0.42% -1.75% 2.64% -0.37% -
  Horiz. % 100.16% 98.12% 100.04% 100.46% 102.25% 99.63% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.37 % -0.31 % -3.36 % 12.27 % -3.86 % 1.38 % 1.72 % 11.86%
  YoY % 1,187.10% 90.77% -127.38% 417.88% -379.71% -19.77% -
  Horiz. % 195.93% -18.02% -195.35% 713.37% -224.42% 80.23% 100.00%
ROE 1.51 % -0.14 % -1.86 % 8.04 % -2.08 % 1.12 % 1.31 % 2.40%
  YoY % 1,178.57% 92.47% -123.13% 486.54% -285.71% -14.50% -
  Horiz. % 115.27% -10.69% -141.98% 613.74% -158.78% 85.50% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.76 18.43 19.37 24.62 18.91 30.36 27.85 -2.61%
  YoY % 28.92% -4.85% -21.32% 30.20% -37.71% 9.01% -
  Horiz. % 85.31% 66.18% 69.55% 88.40% 67.90% 109.01% 100.00%
EPS 0.80 -0.05 -0.65 3.02 -0.73 0.42 0.48 8.88%
  YoY % 1,700.00% 92.31% -121.52% 513.70% -273.81% -12.50% -
  Horiz. % 166.67% -10.42% -135.42% 629.17% -152.08% 87.50% 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 0.5285 0.3501 0.3489 0.3754 0.3506 0.3747 0.3674 6.24%
  YoY % 50.96% 0.34% -7.06% 7.07% -6.43% 1.99% -
  Horiz. % 143.85% 95.29% 94.96% 102.18% 95.43% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.05 1.56 1.67 2.13 1.67 2.61 2.40 -2.59%
  YoY % 31.41% -6.59% -21.60% 27.54% -36.02% 8.75% -
  Horiz. % 85.42% 65.00% 69.58% 88.75% 69.58% 108.75% 100.00%
EPS 0.07 0.00 -0.06 0.26 -0.06 0.04 0.04 9.77%
  YoY % 0.00% 0.00% -123.08% 533.33% -250.00% 0.00% -
  Horiz. % 175.00% 0.00% -150.00% 650.00% -150.00% 100.00% 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 0.0457 0.0297 0.0301 0.0326 0.0309 0.0322 0.0317 6.28%
  YoY % 53.87% -1.33% -7.67% 5.50% -4.04% 1.58% -
  Horiz. % 144.16% 93.69% 94.95% 102.84% 97.48% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3900 0.2100 0.2900 0.2800 0.3500 0.1600 0.1200 -
P/RPS 1.64 1.14 1.50 1.14 1.85 0.53 0.43 24.98%
  YoY % 43.86% -24.00% 31.58% -38.38% 249.06% 23.26% -
  Horiz. % 381.40% 265.12% 348.84% 265.12% 430.23% 123.26% 100.00%
P/EPS 48.75 -420.00 -44.62 9.27 -47.95 38.10 25.00 11.77%
  YoY % 111.61% -841.28% -581.34% 119.33% -225.85% 52.40% -
  Horiz. % 195.00% -1,680.00% -178.48% 37.08% -191.80% 152.40% 100.00%
EY 2.05 -0.24 -2.24 10.79 -2.09 2.63 4.00 -10.54%
  YoY % 954.17% 89.29% -120.76% 616.27% -179.47% -34.25% -
  Horiz. % 51.25% -6.00% -56.00% 269.75% -52.25% 65.75% 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 0.74 0.60 0.83 0.75 1.00 0.43 0.33 14.40%
  YoY % 23.33% -27.71% 10.67% -25.00% 132.56% 30.30% -
  Horiz. % 224.24% 181.82% 251.52% 227.27% 303.03% 130.30% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 24/02/14 27/02/13 24/02/12 28/02/11 24/02/10 -
Price 0.3700 0.2200 0.2800 0.2700 0.2900 0.1900 0.1200 -
P/RPS 1.56 1.19 1.45 1.10 1.53 0.63 0.43 23.95%
  YoY % 31.09% -17.93% 31.82% -28.10% 142.86% 46.51% -
  Horiz. % 362.79% 276.74% 337.21% 255.81% 355.81% 146.51% 100.00%
P/EPS 46.25 -440.00 -43.08 8.94 -39.73 45.24 25.00 10.79%
  YoY % 110.51% -921.36% -581.88% 122.50% -187.82% 80.96% -
  Horiz. % 185.00% -1,760.00% -172.32% 35.76% -158.92% 180.96% 100.00%
EY 2.16 -0.23 -2.32 11.19 -2.52 2.21 4.00 -9.76%
  YoY % 1,039.13% 90.09% -120.73% 544.05% -214.03% -44.75% -
  Horiz. % 54.00% -5.75% -58.00% 279.75% -63.00% 55.25% 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 0.70 0.63 0.80 0.72 0.83 0.51 0.33 13.35%
  YoY % 11.11% -21.25% 11.11% -13.25% 62.75% 54.55% -
  Horiz. % 212.12% 190.91% 242.42% 218.18% 251.52% 154.55% 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