Highlights

[ATAIMS] YoY TTM Result on 2010-09-30 [#2]

Stock [ATAIMS]: ATA IMS BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -35.51%    YoY -     112.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 87,534 85,681 94,981 114,597 128,643 153,986 128,402 -6.18%
  YoY % 2.16% -9.79% -17.12% -10.92% -16.46% 19.92% -
  Horiz. % 68.17% 66.73% 73.97% 89.25% 100.19% 119.92% 100.00%
PBT 2,303 -1,787 -4,729 783 -9,089 4,524 2,983 -4.22%
  YoY % 228.88% 62.21% -703.96% 108.61% -300.91% 51.66% -
  Horiz. % 77.20% -59.91% -158.53% 26.25% -304.69% 151.66% 100.00%
Tax -1,245 456 -672 38 2,356 -445 2,112 -
  YoY % -373.03% 167.86% -1,868.42% -98.39% 629.44% -121.07% -
  Horiz. % -58.95% 21.59% -31.82% 1.80% 111.55% -21.07% 100.00%
NP 1,058 -1,331 -5,401 821 -6,733 4,079 5,095 -23.03%
  YoY % 179.49% 75.36% -757.86% 112.19% -265.06% -19.94% -
  Horiz. % 20.77% -26.12% -106.01% 16.11% -132.15% 80.06% 100.00%
NP to SH 1,058 -1,331 -5,401 821 -6,733 4,079 5,095 -23.03%
  YoY % 179.49% 75.36% -757.86% 112.19% -265.06% -19.94% -
  Horiz. % 20.77% -26.12% -106.01% 16.11% -132.15% 80.06% 100.00%
Tax Rate 54.06 % - % - % -4.85 % - % 9.84 % -70.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 113.90% -
  Horiz. % -76.36% 0.00% 0.00% 6.85% 0.00% -13.90% 100.00%
Total Cost 86,476 87,012 100,382 113,776 135,376 149,907 123,307 -5.74%
  YoY % -0.62% -13.32% -11.77% -15.96% -9.69% 21.57% -
  Horiz. % 70.13% 70.57% 81.41% 92.27% 109.79% 121.57% 100.00%
Net Worth 37,066 35,944 37,398 38,902 37,741 44,381 39,881 -1.21%
  YoY % 3.12% -3.89% -3.87% 3.08% -14.96% 11.28% -
  Horiz. % 92.94% 90.13% 93.77% 97.55% 94.63% 111.28% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 37,066 35,944 37,398 38,902 37,741 44,381 39,881 -1.21%
  YoY % 3.12% -3.89% -3.87% 3.08% -14.96% 11.28% -
  Horiz. % 92.94% 90.13% 93.77% 97.55% 94.63% 111.28% 100.00%
NOSH 104,323 104,126 104,494 104,999 104,056 103,913 103,642 0.11%
  YoY % 0.19% -0.35% -0.48% 0.91% 0.14% 0.26% -
  Horiz. % 100.66% 100.47% 100.82% 101.31% 100.40% 100.26% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.21 % -1.55 % -5.69 % 0.72 % -5.23 % 2.65 % 3.97 % -17.95%
  YoY % 178.06% 72.76% -890.28% 113.77% -297.36% -33.25% -
  Horiz. % 30.48% -39.04% -143.32% 18.14% -131.74% 66.75% 100.00%
ROE 2.85 % -3.70 % -14.44 % 2.11 % -17.84 % 9.19 % 12.78 % -22.11%
  YoY % 177.03% 74.38% -784.36% 111.83% -294.12% -28.09% -
  Horiz. % 22.30% -28.95% -112.99% 16.51% -139.59% 71.91% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.91 82.29 90.90 109.14 123.63 148.19 123.89 -6.28%
  YoY % 1.97% -9.47% -16.71% -11.72% -16.57% 19.61% -
  Horiz. % 67.73% 66.42% 73.37% 88.09% 99.79% 119.61% 100.00%
EPS 1.01 -1.28 -5.17 0.78 -6.47 3.93 4.92 -23.18%
  YoY % 178.91% 75.24% -762.82% 112.06% -264.63% -20.12% -
  Horiz. % 20.53% -26.02% -105.08% 15.85% -131.50% 79.88% 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 0.3553 0.3452 0.3579 0.3705 0.3627 0.4271 0.3848 -1.32%
  YoY % 2.93% -3.55% -3.40% 2.15% -15.08% 10.99% -
  Horiz. % 92.33% 89.71% 93.01% 96.28% 94.26% 110.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.27 7.11 7.89 9.52 10.68 12.79 10.66 -6.17%
  YoY % 2.25% -9.89% -17.12% -10.86% -16.50% 19.98% -
  Horiz. % 68.20% 66.70% 74.02% 89.31% 100.19% 119.98% 100.00%
EPS 0.09 -0.11 -0.45 0.07 -0.56 0.34 0.42 -22.63%
  YoY % 181.82% 75.56% -742.86% 112.50% -264.71% -19.05% -
  Horiz. % 21.43% -26.19% -107.14% 16.67% -133.33% 80.95% 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 0.0308 0.0298 0.0311 0.0323 0.0313 0.0369 0.0331 -1.19%
  YoY % 3.36% -4.18% -3.72% 3.19% -15.18% 11.48% -
  Horiz. % 93.05% 90.03% 93.96% 97.58% 94.56% 111.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3150 0.2800 0.4500 0.1000 0.1300 0.1600 0.1700 -
P/RPS 0.38 0.34 0.50 0.09 0.11 0.11 0.14 18.09%
  YoY % 11.76% -32.00% 455.56% -18.18% 0.00% -21.43% -
  Horiz. % 271.43% 242.86% 357.14% 64.29% 78.57% 78.57% 100.00%
P/EPS 31.06 -21.91 -8.71 12.79 -2.01 4.08 3.46 44.12%
  YoY % 241.76% -151.55% -168.10% 736.32% -149.26% 17.92% -
  Horiz. % 897.69% -633.24% -251.73% 369.65% -58.09% 117.92% 100.00%
EY 3.22 -4.57 -11.49 7.82 -49.77 24.53 28.92 -30.62%
  YoY % 170.46% 60.23% -246.93% 115.71% -302.89% -15.18% -
  Horiz. % 11.13% -15.80% -39.73% 27.04% -172.10% 84.82% 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 0.89 0.81 1.26 0.27 0.36 0.37 0.44 12.45%
  YoY % 9.88% -35.71% 366.67% -25.00% -2.70% -15.91% -
  Horiz. % 202.27% 184.09% 286.36% 61.36% 81.82% 84.09% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 28/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 -
Price 0.3100 0.2600 0.3500 0.1400 0.1300 0.1000 0.1800 -
P/RPS 0.37 0.32 0.39 0.13 0.11 0.07 0.15 16.22%
  YoY % 15.63% -17.95% 200.00% 18.18% 57.14% -53.33% -
  Horiz. % 246.67% 213.33% 260.00% 86.67% 73.33% 46.67% 100.00%
P/EPS 30.57 -20.34 -6.77 17.90 -2.01 2.55 3.66 42.40%
  YoY % 250.29% -200.44% -137.82% 990.55% -178.82% -30.33% -
  Horiz. % 835.25% -555.74% -184.97% 489.07% -54.92% 69.67% 100.00%
EY 3.27 -4.92 -14.77 5.59 -49.77 39.25 27.31 -29.77%
  YoY % 166.46% 66.69% -364.22% 111.23% -226.80% 43.72% -
  Horiz. % 11.97% -18.02% -54.08% 20.47% -182.24% 143.72% 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 0.87 0.75 0.98 0.38 0.36 0.23 0.47 10.80%
  YoY % 16.00% -23.47% 157.89% 5.56% 56.52% -51.06% -
  Horiz. % 185.11% 159.57% 208.51% 80.85% 76.60% 48.94% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers