Highlights

[ATAIMS] YoY Quarter Result on 2018-03-31 [#4]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     1,404.05%    YoY -     -26.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 803,027 528,106 434,300 23,759 22,758 16,887 21,557 82.70%
  YoY % 52.06% 21.60% 1,727.94% 4.40% 34.77% -21.66% -
  Horiz. % 3,725.13% 2,449.81% 2,014.66% 110.21% 105.57% 78.34% 100.00%
PBT 36,699 22,599 27,041 -141 1,876 -1,245 1,354 73.27%
  YoY % 62.39% -16.43% 19,278.01% -107.52% 250.68% -191.95% -
  Horiz. % 2,710.41% 1,669.05% 1,997.12% -10.41% 138.55% -91.95% 100.00%
Tax -15,490 -5,889 -4,290 1,322 700 1,102 -1,234 52.42%
  YoY % -163.03% -37.27% -424.51% 88.86% -36.48% 189.30% -
  Horiz. % 1,255.27% 477.23% 347.65% -107.13% -56.73% -89.30% 100.00%
NP 21,209 16,710 22,751 1,181 2,576 -143 120 136.80%
  YoY % 26.92% -26.55% 1,826.42% -54.15% 1,901.40% -219.17% -
  Horiz. % 17,674.17% 13,925.00% 18,959.17% 984.17% 2,146.67% -119.17% 100.00%
NP to SH 21,209 16,710 22,751 1,181 2,576 -143 120 136.80%
  YoY % 26.92% -26.55% 1,826.42% -54.15% 1,901.40% -219.17% -
  Horiz. % 17,674.17% 13,925.00% 18,959.17% 984.17% 2,146.67% -119.17% 100.00%
Tax Rate 42.21 % 26.06 % 15.86 % - % -37.31 % - % 91.14 % -12.04%
  YoY % 61.97% 64.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.31% 28.59% 17.40% 0.00% -40.94% 0.00% 100.00%
Total Cost 781,818 511,396 411,549 22,578 20,182 17,030 21,437 82.06%
  YoY % 52.88% 24.26% 1,722.79% 11.87% 18.51% -20.56% -
  Horiz. % 3,647.05% 2,385.58% 1,919.81% 105.32% 94.15% 79.44% 100.00%
Net Worth 600,426 439,278 21,098 56,177 53,151 35,494 41,083 56.33%
  YoY % 36.68% 1,982.08% -62.44% 5.69% 49.75% -13.60% -
  Horiz. % 1,461.47% 1,069.23% 51.35% 136.74% 129.37% 86.40% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 600,426 439,278 21,098 56,177 53,151 35,494 41,083 56.33%
  YoY % 36.68% 1,982.08% -62.44% 5.69% 49.75% -13.60% -
  Horiz. % 1,461.47% 1,069.23% 51.35% 136.74% 129.37% 86.40% 100.00%
NOSH 1,154,667 1,102,331 104,497 104,206 104,280 102,142 109,090 48.15%
  YoY % 4.75% 954.89% 0.28% -0.07% 2.09% -6.37% -
  Horiz. % 1,058.44% 1,010.47% 95.79% 95.52% 95.59% 93.63% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.64 % 3.16 % 5.24 % 4.97 % 11.32 % -0.85 % 0.56 % 29.47%
  YoY % -16.46% -39.69% 5.43% -56.10% 1,431.76% -251.79% -
  Horiz. % 471.43% 564.29% 935.71% 887.50% 2,021.43% -151.79% 100.00%
ROE 3.53 % 3.80 % 107.83 % 2.10 % 4.85 % -0.40 % 0.29 % 51.64%
  YoY % -7.11% -96.48% 5,034.76% -56.70% 1,312.50% -237.93% -
  Horiz. % 1,217.24% 1,310.34% 37,182.76% 724.14% 1,672.41% -137.93% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 69.55 47.91 415.61 22.80 21.82 16.53 19.76 23.32%
  YoY % 45.17% -88.47% 1,722.85% 4.49% 32.00% -16.35% -
  Horiz. % 351.97% 242.46% 2,103.29% 115.38% 110.43% 83.65% 100.00%
EPS 1.84 1.52 2.20 1.13 2.47 -0.14 0.11 59.89%
  YoY % 21.05% -30.91% 94.69% -54.25% 1,864.29% -227.27% -
  Horiz. % 1,672.73% 1,381.82% 2,000.00% 1,027.27% 2,245.45% -127.27% 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 0.5200 0.3985 0.2019 0.5391 0.5097 0.3475 0.3766 5.52%
  YoY % 30.49% 97.37% -62.55% 5.77% 46.68% -7.73% -
  Horiz. % 138.08% 105.82% 53.61% 143.15% 135.34% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 66.68 43.85 36.06 1.97 1.89 1.40 1.79 82.70%
  YoY % 52.06% 21.60% 1,730.46% 4.23% 35.00% -21.79% -
  Horiz. % 3,725.14% 2,449.72% 2,014.53% 110.06% 105.59% 78.21% 100.00%
EPS 1.76 1.39 1.89 0.10 0.21 -0.01 0.01 136.64%
  YoY % 26.62% -26.46% 1,790.00% -52.38% 2,200.00% -200.00% -
  Horiz. % 17,600.00% 13,900.00% 18,900.00% 1,000.00% 2,100.00% -100.00% 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 0.4985 0.3647 0.0175 0.0466 0.0441 0.0295 0.0341 56.34%
  YoY % 36.69% 1,984.00% -62.45% 5.67% 49.49% -13.49% -
  Horiz. % 1,461.88% 1,069.50% 51.32% 136.66% 129.33% 86.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.7100 1.6000 0.9450 0.3700 0.2650 0.2800 0.2650 -
P/RPS 2.46 3.34 0.23 1.62 1.21 1.69 1.34 10.65%
  YoY % -26.35% 1,352.17% -85.80% 33.88% -28.40% 26.12% -
  Horiz. % 183.58% 249.25% 17.16% 120.90% 90.30% 126.12% 100.00%
P/EPS 93.10 105.55 4.34 32.65 10.73 -200.00 240.91 -14.65%
  YoY % -11.80% 2,332.03% -86.71% 204.29% 105.37% -183.02% -
  Horiz. % 38.65% 43.81% 1.80% 13.55% 4.45% -83.02% 100.00%
EY 1.07 0.95 23.04 3.06 9.32 -0.50 0.42 16.86%
  YoY % 12.63% -95.88% 652.94% -67.17% 1,964.00% -219.05% -
  Horiz. % 254.76% 226.19% 5,485.71% 728.57% 2,219.05% -119.05% 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 3.29 4.02 4.68 0.69 0.52 0.81 0.70 29.41%
  YoY % -18.16% -14.10% 578.26% 32.69% -35.80% 15.71% -
  Horiz. % 470.00% 574.29% 668.57% 98.57% 74.29% 115.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 1.6500 1.5000 1.2600 0.3700 0.2400 0.2700 0.3000 -
P/RPS 2.37 3.13 0.30 1.62 1.10 1.63 1.52 7.68%
  YoY % -24.28% 943.33% -81.48% 47.27% -32.52% 7.24% -
  Horiz. % 155.92% 205.92% 19.74% 106.58% 72.37% 107.24% 100.00%
P/EPS 89.83 98.95 5.79 32.65 9.72 -192.86 272.73 -16.89%
  YoY % -9.22% 1,608.98% -82.27% 235.91% 105.04% -170.71% -
  Horiz. % 32.94% 36.28% 2.12% 11.97% 3.56% -70.71% 100.00%
EY 1.11 1.01 17.28 3.06 10.29 -0.52 0.37 20.08%
  YoY % 9.90% -94.16% 464.71% -70.26% 2,078.85% -240.54% -
  Horiz. % 300.00% 272.97% 4,670.27% 827.03% 2,781.08% -140.54% 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 3.17 3.76 6.24 0.69 0.47 0.78 0.80 25.78%
  YoY % -15.69% -39.74% 804.35% 46.81% -39.74% -2.50% -
  Horiz. % 396.25% 470.00% 780.00% 86.25% 58.75% 97.50% 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