Highlights

[ATAIMS] YoY Quarter Result on 2014-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     49.50%    YoY -     92.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 34,165 24,330 24,740 18,794 20,145 25,710 20,101 9.23%
  YoY % 40.42% -1.66% 31.64% -6.71% -21.65% 27.90% -
  Horiz. % 169.97% 121.04% 123.08% 93.50% 100.22% 127.90% 100.00%
PBT 1,489 -373 1,241 194 -564 3,083 -776 -
  YoY % 499.20% -130.06% 539.69% 134.40% -118.29% 497.29% -
  Horiz. % -191.88% 48.07% -159.92% -25.00% 72.68% -397.29% 100.00%
Tax -378 -118 -408 -252 -112 71 0 -
  YoY % -220.34% 71.08% -61.90% -125.00% -257.75% 0.00% -
  Horiz. % -532.39% -166.20% -574.65% -354.93% -157.75% 100.00% -
NP 1,111 -491 833 -58 -676 3,154 -776 -
  YoY % 326.27% -158.94% 1,536.21% 91.42% -121.43% 506.44% -
  Horiz. % -143.17% 63.27% -107.35% 7.47% 87.11% -406.44% 100.00%
NP to SH 1,111 -491 833 -51 -676 3,154 -776 -
  YoY % 326.27% -158.94% 1,733.33% 92.46% -121.43% 506.44% -
  Horiz. % -143.17% 63.27% -107.35% 6.57% 87.11% -406.44% 100.00%
Tax Rate 25.39 % - % 32.88 % 129.90 % - % -2.30 % - % -
  YoY % 0.00% 0.00% -74.69% 0.00% 0.00% 0.00% -
  Horiz. % -1,103.91% 0.00% -1,429.57% -5,647.83% 0.00% 100.00% -
Total Cost 33,054 24,821 23,907 18,852 20,821 22,556 20,877 7.95%
  YoY % 33.17% 3.82% 26.81% -9.46% -7.69% 8.04% -
  Horiz. % 158.33% 118.89% 114.51% 90.30% 99.73% 108.04% 100.00%
Net Worth 57,492 56,172 55,030 35,710 36,285 39,205 37,269 7.48%
  YoY % 2.35% 2.08% 54.10% -1.59% -7.45% 5.20% -
  Horiz. % 154.26% 150.72% 147.66% 95.82% 97.36% 105.20% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 57,492 56,172 55,030 35,710 36,285 39,205 37,269 7.48%
  YoY % 2.35% 2.08% 54.10% -1.59% -7.45% 5.20% -
  Horiz. % 154.26% 150.72% 147.66% 95.82% 97.36% 105.20% 100.00%
NOSH 114,915 104,468 104,124 101,999 104,000 104,437 106,301 1.31%
  YoY % 10.00% 0.33% 2.08% -1.92% -0.42% -1.75% -
  Horiz. % 108.10% 98.28% 97.95% 95.95% 97.84% 98.25% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.25 % -2.02 % 3.37 % -0.31 % -3.36 % 12.27 % -3.86 % -
  YoY % 260.89% -159.94% 1,187.10% 90.77% -127.38% 417.88% -
  Horiz. % -84.20% 52.33% -87.31% 8.03% 87.05% -317.88% 100.00%
ROE 1.93 % -0.87 % 1.51 % -0.14 % -1.86 % 8.04 % -2.08 % -
  YoY % 321.84% -157.62% 1,178.57% 92.47% -123.13% 486.54% -
  Horiz. % -92.79% 41.83% -72.60% 6.73% 89.42% -386.54% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.73 23.29 23.76 18.43 19.37 24.62 18.91 7.83%
  YoY % 27.65% -1.98% 28.92% -4.85% -21.32% 30.20% -
  Horiz. % 157.22% 123.16% 125.65% 97.46% 102.43% 130.20% 100.00%
EPS 1.06 -0.47 0.80 -0.05 -0.65 3.02 -0.73 -
  YoY % 325.53% -158.75% 1,700.00% 92.31% -121.52% 513.70% -
  Horiz. % -145.21% 64.38% -109.59% 6.85% 89.04% -413.70% 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 0.5003 0.5377 0.5285 0.3501 0.3489 0.3754 0.3506 6.10%
  YoY % -6.96% 1.74% 50.96% 0.34% -7.06% 7.07% -
  Horiz. % 142.70% 153.37% 150.74% 99.86% 99.52% 107.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.84 2.02 2.05 1.56 1.67 2.13 1.67 9.24%
  YoY % 40.59% -1.46% 31.41% -6.59% -21.60% 27.54% -
  Horiz. % 170.06% 120.96% 122.75% 93.41% 100.00% 127.54% 100.00%
EPS 0.09 -0.04 0.07 0.00 -0.06 0.26 -0.06 -
  YoY % 325.00% -157.14% 0.00% 0.00% -123.08% 533.33% -
  Horiz. % -150.00% 66.67% -116.67% -0.00% 100.00% -433.33% 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 0.0477 0.0466 0.0457 0.0297 0.0301 0.0326 0.0309 7.50%
  YoY % 2.36% 1.97% 53.87% -1.33% -7.67% 5.50% -
  Horiz. % 154.37% 150.81% 147.90% 96.12% 97.41% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4800 0.4200 0.3900 0.2100 0.2900 0.2800 0.3500 -
P/RPS 4.98 1.80 1.64 1.14 1.50 1.14 1.85 17.93%
  YoY % 176.67% 9.76% 43.86% -24.00% 31.58% -38.38% -
  Horiz. % 269.19% 97.30% 88.65% 61.62% 81.08% 61.62% 100.00%
P/EPS 153.08 -89.36 48.75 -420.00 -44.62 9.27 -47.95 -
  YoY % 271.31% -283.30% 111.61% -841.28% -581.34% 119.33% -
  Horiz. % -319.25% 186.36% -101.67% 875.91% 93.06% -19.33% 100.00%
EY 0.65 -1.12 2.05 -0.24 -2.24 10.79 -2.09 -
  YoY % 158.04% -154.63% 954.17% 89.29% -120.76% 616.27% -
  Horiz. % -31.10% 53.59% -98.09% 11.48% 107.18% -516.27% 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 2.96 0.78 0.74 0.60 0.83 0.75 1.00 19.81%
  YoY % 279.49% 5.41% 23.33% -27.71% 10.67% -25.00% -
  Horiz. % 296.00% 78.00% 74.00% 60.00% 83.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 22/02/16 25/02/15 24/02/14 27/02/13 24/02/12 -
Price 1.7600 0.6900 0.3700 0.2200 0.2800 0.2700 0.2900 -
P/RPS 5.92 2.96 1.56 1.19 1.45 1.10 1.53 25.27%
  YoY % 100.00% 89.74% 31.09% -17.93% 31.82% -28.10% -
  Horiz. % 386.93% 193.46% 101.96% 77.78% 94.77% 71.90% 100.00%
P/EPS 182.04 -146.81 46.25 -440.00 -43.08 8.94 -39.73 -
  YoY % 224.00% -417.43% 110.51% -921.36% -581.88% 122.50% -
  Horiz. % -458.19% 369.52% -116.41% 1,107.48% 108.43% -22.50% 100.00%
EY 0.55 -0.68 2.16 -0.23 -2.32 11.19 -2.52 -
  YoY % 180.88% -131.48% 1,039.13% 90.09% -120.73% 544.05% -
  Horiz. % -21.83% 26.98% -85.71% 9.13% 92.06% -444.05% 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 3.52 1.28 0.70 0.63 0.80 0.72 0.83 27.20%
  YoY % 175.00% 82.86% 11.11% -21.25% 11.11% -13.25% -
  Horiz. % 424.10% 154.22% 84.34% 75.90% 96.39% 86.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS