[ATAIMS] YoY Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
ATAIMS Q3FY2019.pdf 
