Highlights

[ATAIMS] YoY Quarter Result on 2017-12-31 [#3]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     313.01%    YoY -     326.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 865,083 837,169 34,165 24,330 24,740 18,794 20,145 87.08%
  YoY % 3.33% 2,350.37% 40.42% -1.66% 31.64% -6.71% -
  Horiz. % 4,294.28% 4,155.72% 169.60% 120.77% 122.81% 93.29% 100.00%
PBT 30,113 41,506 1,489 -373 1,241 194 -564 -
  YoY % -27.45% 2,687.51% 499.20% -130.06% 539.69% 134.40% -
  Horiz. % -5,339.18% -7,359.22% -264.01% 66.13% -220.04% -34.40% 100.00%
Tax -10,010 -7,740 -378 -118 -408 -252 -112 111.38%
  YoY % -29.33% -1,947.62% -220.34% 71.08% -61.90% -125.00% -
  Horiz. % 8,937.50% 6,910.71% 337.50% 105.36% 364.29% 225.00% 100.00%
NP 20,103 33,766 1,111 -491 833 -58 -676 -
  YoY % -40.46% 2,939.24% 326.27% -158.94% 1,536.21% 91.42% -
  Horiz. % -2,973.82% -4,994.97% -164.35% 72.63% -123.22% 8.58% 100.00%
NP to SH 20,103 33,766 1,111 -491 833 -51 -676 -
  YoY % -40.46% 2,939.24% 326.27% -158.94% 1,733.33% 92.46% -
  Horiz. % -2,973.82% -4,994.97% -164.35% 72.63% -123.22% 7.54% 100.00%
Tax Rate 33.24 % 18.65 % 25.39 % - % 32.88 % 129.90 % - % -
  YoY % 78.23% -26.55% 0.00% 0.00% -74.69% 0.00% -
  Horiz. % 25.59% 14.36% 19.55% 0.00% 25.31% 100.00% -
Total Cost 844,980 803,403 33,054 24,821 23,907 18,852 20,821 85.33%
  YoY % 5.18% 2,330.58% 33.17% 3.82% 26.81% -9.46% -
  Horiz. % 4,058.31% 3,858.62% 158.75% 119.21% 114.82% 90.54% 100.00%
Net Worth 662,404 516,158 57,492 56,172 55,030 35,710 36,285 62.23%
  YoY % 28.33% 797.79% 2.35% 2.08% 54.10% -1.59% -
  Horiz. % 1,825.53% 1,422.49% 158.44% 154.81% 151.66% 98.41% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 662,404 516,158 57,492 56,172 55,030 35,710 36,285 62.23%
  YoY % 28.33% 797.79% 2.35% 2.08% 54.10% -1.59% -
  Horiz. % 1,825.53% 1,422.49% 158.44% 154.81% 151.66% 98.41% 100.00%
NOSH 1,204,370 1,147,019 114,915 104,468 104,124 101,999 104,000 50.39%
  YoY % 5.00% 898.14% 10.00% 0.33% 2.08% -1.92% -
  Horiz. % 1,158.05% 1,102.90% 110.50% 100.45% 100.12% 98.08% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.32 % 4.03 % 3.25 % -2.02 % 3.37 % -0.31 % -3.36 % -
  YoY % -42.43% 24.00% 260.89% -159.94% 1,187.10% 90.77% -
  Horiz. % -69.05% -119.94% -96.73% 60.12% -100.30% 9.23% 100.00%
ROE 3.03 % 6.54 % 1.93 % -0.87 % 1.51 % -0.14 % -1.86 % -
  YoY % -53.67% 238.86% 321.84% -157.62% 1,178.57% 92.47% -
  Horiz. % -162.90% -351.61% -103.76% 46.77% -81.18% 7.53% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.83 72.99 29.73 23.29 23.76 18.43 19.37 24.40%
  YoY % -1.59% 145.51% 27.65% -1.98% 28.92% -4.85% -
  Horiz. % 370.83% 376.82% 153.48% 120.24% 122.66% 95.15% 100.00%
EPS 1.67 2.94 1.06 -0.47 0.80 -0.05 -0.65 -
  YoY % -43.20% 177.36% 325.53% -158.75% 1,700.00% 92.31% -
  Horiz. % -256.92% -452.31% -163.08% 72.31% -123.08% 7.69% 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 0.5500 0.4500 0.5003 0.5377 0.5285 0.3501 0.3489 7.88%
  YoY % 22.22% -10.05% -6.96% 1.74% 50.96% 0.34% -
  Horiz. % 157.64% 128.98% 143.39% 154.11% 151.48% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.83 69.51 2.84 2.02 2.05 1.56 1.67 87.13%
  YoY % 3.34% 2,347.54% 40.59% -1.46% 31.41% -6.59% -
  Horiz. % 4,301.20% 4,162.28% 170.06% 120.96% 122.75% 93.41% 100.00%
EPS 1.67 2.80 0.09 -0.04 0.07 0.00 -0.06 -
  YoY % -40.36% 3,011.11% 325.00% -157.14% 0.00% 0.00% -
  Horiz. % -2,783.33% -4,666.67% -150.00% 66.67% -116.67% -0.00% 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 0.5500 0.4286 0.0477 0.0466 0.0457 0.0297 0.0301 62.26%
  YoY % 28.32% 798.53% 2.36% 1.97% 53.87% -1.33% -
  Horiz. % 1,827.24% 1,423.92% 158.47% 154.82% 151.83% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.7400 1.6500 1.4800 0.4200 0.3900 0.2100 0.2900 -
P/RPS 2.42 2.26 4.98 1.80 1.64 1.14 1.50 8.29%
  YoY % 7.08% -54.62% 176.67% 9.76% 43.86% -24.00% -
  Horiz. % 161.33% 150.67% 332.00% 120.00% 109.33% 76.00% 100.00%
P/EPS 104.24 56.05 153.08 -89.36 48.75 -420.00 -44.62 -
  YoY % 85.98% -63.39% 271.31% -283.30% 111.61% -841.28% -
  Horiz. % -233.62% -125.62% -343.07% 200.27% -109.26% 941.28% 100.00%
EY 0.96 1.78 0.65 -1.12 2.05 -0.24 -2.24 -
  YoY % -46.07% 173.85% 158.04% -154.63% 954.17% 89.29% -
  Horiz. % -42.86% -79.46% -29.02% 50.00% -91.52% 10.71% 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 3.16 3.67 2.96 0.78 0.74 0.60 0.83 24.95%
  YoY % -13.90% 23.99% 279.49% 5.41% 23.33% -27.71% -
  Horiz. % 380.72% 442.17% 356.63% 93.98% 89.16% 72.29% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 21/02/17 22/02/16 25/02/15 24/02/14 -
Price 1.5900 1.7700 1.7600 0.6900 0.3700 0.2200 0.2800 -
P/RPS 2.21 2.43 5.92 2.96 1.56 1.19 1.45 7.27%
  YoY % -9.05% -58.95% 100.00% 89.74% 31.09% -17.93% -
  Horiz. % 152.41% 167.59% 408.28% 204.14% 107.59% 82.07% 100.00%
P/EPS 95.26 60.13 182.04 -146.81 46.25 -440.00 -43.08 -
  YoY % 58.42% -66.97% 224.00% -417.43% 110.51% -921.36% -
  Horiz. % -221.12% -139.58% -422.56% 340.78% -107.36% 1,021.36% 100.00%
EY 1.05 1.66 0.55 -0.68 2.16 -0.23 -2.32 -
  YoY % -36.75% 201.82% 180.88% -131.48% 1,039.13% 90.09% -
  Horiz. % -45.26% -71.55% -23.71% 29.31% -93.10% 9.91% 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 2.89 3.93 3.52 1.28 0.70 0.63 0.80 23.86%
  YoY % -26.46% 11.65% 175.00% 82.86% 11.11% -21.25% -
  Horiz. % 361.25% 491.25% 440.00% 160.00% 87.50% 78.75% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

154  459  598  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 QES 0.375-0.005 
 LUSTER 0.20+0.015 
 BIOHLDG 0.31+0.01 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.02+0.015 
 SAPNRG 0.120.00 
 RUBEREX 1.80+0.06 
 AT 0.185+0.005 
 DGB 0.090.00 

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