Highlights

[ATAIMS] YoY Quarter Result on 2012-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -113.40%    YoY -     -280.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 22,758 16,887 21,557 19,664 25,004 28,583 26,866 -2.73%
  YoY % 34.77% -21.66% 9.63% -21.36% -12.52% 6.39% -
  Horiz. % 84.71% 62.86% 80.24% 73.19% 93.07% 106.39% 100.00%
PBT 1,876 -1,245 1,354 -2,025 1,579 841 -2,855 -
  YoY % 250.68% -191.95% 166.86% -228.25% 87.75% 129.46% -
  Horiz. % -65.71% 43.61% -47.43% 70.93% -55.31% -29.46% 100.00%
Tax 700 1,102 -1,234 369 -660 353 1,843 -14.89%
  YoY % -36.48% 189.30% -434.42% 155.91% -286.97% -80.85% -
  Horiz. % 37.98% 59.79% -66.96% 20.02% -35.81% 19.15% 100.00%
NP 2,576 -143 120 -1,656 919 1,194 -1,012 -
  YoY % 1,901.40% -219.17% 107.25% -280.20% -23.03% 217.98% -
  Horiz. % -254.55% 14.13% -11.86% 163.64% -90.81% -117.98% 100.00%
NP to SH 2,576 -143 120 -1,656 919 1,194 -1,012 -
  YoY % 1,901.40% -219.17% 107.25% -280.20% -23.03% 217.98% -
  Horiz. % -254.55% 14.13% -11.86% 163.64% -90.81% -117.98% 100.00%
Tax Rate -37.31 % - % 91.14 % - % 41.80 % -41.97 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 199.59% 0.00% -
  Horiz. % 88.90% 0.00% -217.16% 0.00% -99.59% 100.00% -
Total Cost 20,182 17,030 21,437 21,320 24,085 27,389 27,878 -5.24%
  YoY % 18.51% -20.56% 0.55% -11.48% -12.06% -1.75% -
  Horiz. % 72.39% 61.09% 76.90% 76.48% 86.39% 98.25% 100.00%
Net Worth 53,151 35,494 41,083 34,869 44,132 39,684 40,104 4.80%
  YoY % 49.75% -13.60% 17.82% -20.99% 11.21% -1.05% -
  Horiz. % 132.53% 88.51% 102.44% 86.95% 110.04% 98.95% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 53,151 35,494 41,083 34,869 44,132 39,684 40,104 4.80%
  YoY % 49.75% -13.60% 17.82% -20.99% 11.21% -1.05% -
  Horiz. % 132.53% 88.51% 102.44% 86.95% 110.04% 98.95% 100.00%
NOSH 104,280 102,142 109,090 104,150 104,431 104,736 104,329 -0.01%
  YoY % 2.09% -6.37% 4.74% -0.27% -0.29% 0.39% -
  Horiz. % 99.95% 97.90% 104.56% 99.83% 100.10% 100.39% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.32 % -0.85 % 0.56 % -8.42 % 3.68 % 4.18 % -3.77 % -
  YoY % 1,431.76% -251.79% 106.65% -328.80% -11.96% 210.88% -
  Horiz. % -300.27% 22.55% -14.85% 223.34% -97.61% -110.88% 100.00%
ROE 4.85 % -0.40 % 0.29 % -4.75 % 2.08 % 3.01 % -2.52 % -
  YoY % 1,312.50% -237.93% 106.11% -328.37% -30.90% 219.44% -
  Horiz. % -192.46% 15.87% -11.51% 188.49% -82.54% -119.44% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.82 16.53 19.76 18.88 23.94 27.29 25.75 -2.72%
  YoY % 32.00% -16.35% 4.66% -21.14% -12.28% 5.98% -
  Horiz. % 84.74% 64.19% 76.74% 73.32% 92.97% 105.98% 100.00%
EPS 2.47 -0.14 0.11 -1.59 0.88 1.14 -0.97 -
  YoY % 1,864.29% -227.27% 106.92% -280.68% -22.81% 217.53% -
  Horiz. % -254.64% 14.43% -11.34% 163.92% -90.72% -117.53% 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 0.5097 0.3475 0.3766 0.3348 0.4226 0.3789 0.3844 4.81%
  YoY % 46.68% -7.73% 12.49% -20.78% 11.53% -1.43% -
  Horiz. % 132.60% 90.40% 97.97% 87.10% 109.94% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.89 1.40 1.79 1.63 2.08 2.37 2.23 -2.72%
  YoY % 35.00% -21.79% 9.82% -21.63% -12.24% 6.28% -
  Horiz. % 84.75% 62.78% 80.27% 73.09% 93.27% 106.28% 100.00%
EPS 0.21 -0.01 0.01 -0.14 0.08 0.10 -0.08 -
  YoY % 2,200.00% -200.00% 107.14% -275.00% -20.00% 225.00% -
  Horiz. % -262.50% 12.50% -12.50% 175.00% -100.00% -125.00% 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 0.0441 0.0295 0.0341 0.0290 0.0366 0.0330 0.0333 4.79%
  YoY % 49.49% -13.49% 17.59% -20.77% 10.91% -0.90% -
  Horiz. % 132.43% 88.59% 102.40% 87.09% 109.91% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2650 0.2800 0.2650 0.2800 0.2500 0.1000 0.0900 -
P/RPS 1.21 1.69 1.34 1.48 1.04 0.37 0.35 22.95%
  YoY % -28.40% 26.12% -9.46% 42.31% 181.08% 5.71% -
  Horiz. % 345.71% 482.86% 382.86% 422.86% 297.14% 105.71% 100.00%
P/EPS 10.73 -200.00 240.91 -17.61 28.41 8.77 -9.28 -
  YoY % 105.37% -183.02% 1,468.03% -161.99% 223.95% 194.50% -
  Horiz. % -115.62% 2,155.17% -2,596.01% 189.76% -306.14% -94.50% 100.00%
EY 9.32 -0.50 0.42 -5.68 3.52 11.40 -10.78 -
  YoY % 1,964.00% -219.05% 107.39% -261.36% -69.12% 205.75% -
  Horiz. % -86.46% 4.64% -3.90% 52.69% -32.65% -105.75% 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 0.52 0.81 0.70 0.84 0.59 0.26 0.23 14.56%
  YoY % -35.80% 15.71% -16.67% 42.37% 126.92% 13.04% -
  Horiz. % 226.09% 352.17% 304.35% 365.22% 256.52% 113.04% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 28/05/09 -
Price 0.2400 0.2700 0.3000 0.2600 0.2800 0.0900 0.1000 -
P/RPS 1.10 1.63 1.52 1.38 1.17 0.33 0.39 18.86%
  YoY % -32.52% 7.24% 10.14% 17.95% 254.55% -15.38% -
  Horiz. % 282.05% 417.95% 389.74% 353.85% 300.00% 84.62% 100.00%
P/EPS 9.72 -192.86 272.73 -16.35 31.82 7.89 -10.31 -
  YoY % 105.04% -170.71% 1,768.07% -151.38% 303.30% 176.53% -
  Horiz. % -94.28% 1,870.61% -2,645.30% 158.58% -308.63% -76.53% 100.00%
EY 10.29 -0.52 0.37 -6.12 3.14 12.67 -9.70 -
  YoY % 2,078.85% -240.54% 106.05% -294.90% -75.22% 230.62% -
  Horiz. % -106.08% 5.36% -3.81% 63.09% -32.37% -130.62% 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 0.47 0.78 0.80 0.78 0.66 0.24 0.26 10.37%
  YoY % -39.74% -2.50% 2.56% 18.18% 175.00% -7.69% -
  Horiz. % 180.77% 300.00% 307.69% 300.00% 253.85% 92.31% 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