Highlights

[ATAIMS] YoY Quarter Result on 2010-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     139.28%    YoY -     217.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,557 19,664 25,004 28,583 26,866 33,928 29,938 -5.32%
  YoY % 9.63% -21.36% -12.52% 6.39% -20.81% 13.33% -
  Horiz. % 72.01% 65.68% 83.52% 95.47% 89.74% 113.33% 100.00%
PBT 1,354 -2,025 1,579 841 -2,855 403 -3,103 -
  YoY % 166.86% -228.25% 87.75% 129.46% -808.44% 112.99% -
  Horiz. % -43.64% 65.26% -50.89% -27.10% 92.01% -12.99% 100.00%
Tax -1,234 369 -660 353 1,843 -525 2,889 -
  YoY % -434.42% 155.91% -286.97% -80.85% 451.05% -118.17% -
  Horiz. % -42.71% 12.77% -22.85% 12.22% 63.79% -18.17% 100.00%
NP 120 -1,656 919 1,194 -1,012 -122 -214 -
  YoY % 107.25% -280.20% -23.03% 217.98% -729.51% 42.99% -
  Horiz. % -56.07% 773.83% -429.44% -557.94% 472.90% 57.01% 100.00%
NP to SH 120 -1,656 919 1,194 -1,012 -122 -214 -
  YoY % 107.25% -280.20% -23.03% 217.98% -729.51% 42.99% -
  Horiz. % -56.07% 773.83% -429.44% -557.94% 472.90% 57.01% 100.00%
Tax Rate 91.14 % - % 41.80 % -41.97 % - % 130.27 % - % -
  YoY % 0.00% 0.00% 199.59% 0.00% 0.00% 0.00% -
  Horiz. % 69.96% 0.00% 32.09% -32.22% 0.00% 100.00% -
Total Cost 21,437 21,320 24,085 27,389 27,878 34,050 30,152 -5.52%
  YoY % 0.55% -11.48% -12.06% -1.75% -18.13% 12.93% -
  Horiz. % 71.10% 70.71% 79.88% 90.84% 92.46% 112.93% 100.00%
Net Worth 41,083 34,869 44,132 39,684 40,104 43,928 32,031 4.23%
  YoY % 17.82% -20.99% 11.21% -1.05% -8.71% 37.14% -
  Horiz. % 128.26% 108.86% 137.78% 123.89% 125.20% 137.14% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 41,083 34,869 44,132 39,684 40,104 43,928 32,031 4.23%
  YoY % 17.82% -20.99% 11.21% -1.05% -8.71% 37.14% -
  Horiz. % 128.26% 108.86% 137.78% 123.89% 125.20% 137.14% 100.00%
NOSH 109,090 104,150 104,431 104,736 104,329 104,047 97,272 1.93%
  YoY % 4.74% -0.27% -0.29% 0.39% 0.27% 6.96% -
  Horiz. % 112.15% 107.07% 107.36% 107.67% 107.26% 106.96% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.56 % -8.42 % 3.68 % 4.18 % -3.77 % -0.36 % -0.71 % -
  YoY % 106.65% -328.80% -11.96% 210.88% -947.22% 49.30% -
  Horiz. % -78.87% 1,185.92% -518.31% -588.73% 530.99% 50.70% 100.00%
ROE 0.29 % -4.75 % 2.08 % 3.01 % -2.52 % -0.28 % -0.67 % -
  YoY % 106.11% -328.37% -30.90% 219.44% -800.00% 58.21% -
  Horiz. % -43.28% 708.96% -310.45% -449.25% 376.12% 41.79% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.76 18.88 23.94 27.29 25.75 32.61 30.78 -7.11%
  YoY % 4.66% -21.14% -12.28% 5.98% -21.04% 5.95% -
  Horiz. % 64.20% 61.34% 77.78% 88.66% 83.66% 105.95% 100.00%
EPS 0.11 -1.59 0.88 1.14 -0.97 -0.12 -0.22 -
  YoY % 106.92% -280.68% -22.81% 217.53% -708.33% 45.45% -
  Horiz. % -50.00% 722.73% -400.00% -518.18% 440.91% 54.55% 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 0.3766 0.3348 0.4226 0.3789 0.3844 0.4222 0.3293 2.26%
  YoY % 12.49% -20.78% 11.53% -1.43% -8.95% 28.21% -
  Horiz. % 114.36% 101.67% 128.33% 115.06% 116.73% 128.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.79 1.63 2.08 2.37 2.23 2.82 2.49 -5.35%
  YoY % 9.82% -21.63% -12.24% 6.28% -20.92% 13.25% -
  Horiz. % 71.89% 65.46% 83.53% 95.18% 89.56% 113.25% 100.00%
EPS 0.01 -0.14 0.08 0.10 -0.08 -0.01 -0.02 -
  YoY % 107.14% -275.00% -20.00% 225.00% -700.00% 50.00% -
  Horiz. % -50.00% 700.00% -400.00% -500.00% 400.00% 50.00% 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 0.0341 0.0290 0.0366 0.0330 0.0333 0.0365 0.0266 4.22%
  YoY % 17.59% -20.77% 10.91% -0.90% -8.77% 37.22% -
  Horiz. % 128.20% 109.02% 137.59% 124.06% 125.19% 137.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2650 0.2800 0.2500 0.1000 0.0900 0.1600 0.2500 -
P/RPS 1.34 1.48 1.04 0.37 0.35 0.49 0.81 8.74%
  YoY % -9.46% 42.31% 181.08% 5.71% -28.57% -39.51% -
  Horiz. % 165.43% 182.72% 128.40% 45.68% 43.21% 60.49% 100.00%
P/EPS 240.91 -17.61 28.41 8.77 -9.28 -136.46 -113.64 -
  YoY % 1,468.03% -161.99% 223.95% 194.50% 93.20% -20.08% -
  Horiz. % -211.99% 15.50% -25.00% -7.72% 8.17% 120.08% 100.00%
EY 0.42 -5.68 3.52 11.40 -10.78 -0.73 -0.88 -
  YoY % 107.39% -261.36% -69.12% 205.75% -1,376.71% 17.05% -
  Horiz. % -47.73% 645.45% -400.00% -1,295.45% 1,225.00% 82.95% 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 0.84 0.59 0.26 0.23 0.38 0.76 -1.36%
  YoY % -16.67% 42.37% 126.92% 13.04% -39.47% -50.00% -
  Horiz. % 92.11% 110.53% 77.63% 34.21% 30.26% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.3000 0.2600 0.2800 0.0900 0.1000 0.1800 0.2100 -
P/RPS 1.52 1.38 1.17 0.33 0.39 0.55 0.68 14.33%
  YoY % 10.14% 17.95% 254.55% -15.38% -29.09% -19.12% -
  Horiz. % 223.53% 202.94% 172.06% 48.53% 57.35% 80.88% 100.00%
P/EPS 272.73 -16.35 31.82 7.89 -10.31 -153.51 -95.45 -
  YoY % 1,768.07% -151.38% 303.30% 176.53% 93.28% -60.83% -
  Horiz. % -285.73% 17.13% -33.34% -8.27% 10.80% 160.83% 100.00%
EY 0.37 -6.12 3.14 12.67 -9.70 -0.65 -1.05 -
  YoY % 106.05% -294.90% -75.22% 230.62% -1,392.31% 38.10% -
  Horiz. % -35.24% 582.86% -299.05% -1,206.67% 923.81% 61.90% 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 0.80 0.78 0.66 0.24 0.26 0.43 0.64 3.79%
  YoY % 2.56% 18.18% 175.00% -7.69% -39.53% -32.81% -
  Horiz. % 125.00% 121.88% 103.13% 37.50% 40.62% 67.19% 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