[ATAIMS] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.02%
YoY- 60.67%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,120 116,906 120,058 109,048 94,876 138,589 135,477 -24.98%
PBT -704 1,617 5,944 734 -12 -2,504 -764 -5.32%
Tax -1,024 -428 -1,777 -2,116 -2,292 -1,359 -537 53.95%
NP -1,728 1,189 4,166 -1,382 -2,304 -3,863 -1,301 20.89%
-
NP to SH -1,728 1,189 4,166 -1,382 -2,304 -3,863 -1,301 20.89%
-
Tax Rate - 26.47% 29.90% 288.28% - - - -
Total Cost 89,848 115,717 115,892 110,430 97,180 142,452 136,778 -24.49%
-
Net Worth 33,887 26,724 0 30,632 30,758 31,673 34,651 -1.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 33,887 26,724 0 30,632 30,758 31,673 34,651 -1.47%
NOSH 96,000 75,857 76,612 73,902 73,655 73,301 73,383 19.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.96% 1.02% 3.47% -1.27% -2.43% -2.79% -0.96% -
ROE -5.10% 4.45% 0.00% -4.51% -7.49% -12.20% -3.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 91.79 154.11 156.71 147.56 128.81 189.07 184.62 -37.32%
EPS -1.80 1.56 5.56 -1.88 -3.12 -5.27 -1.77 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.353 0.3523 0.00 0.4145 0.4176 0.4321 0.4722 -17.67%
Adjusted Per Share Value based on latest NOSH - 74,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.32 9.71 9.97 9.05 7.88 11.51 11.25 -24.97%
EPS -0.14 0.10 0.35 -0.11 -0.19 -0.32 -0.11 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0222 0.00 0.0254 0.0255 0.0263 0.0288 -1.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.25 0.15 0.20 0.22 0.30 0.38 -
P/RPS 0.21 0.16 0.10 0.14 0.17 0.16 0.21 0.00%
P/EPS -10.56 15.95 2.76 -10.69 -7.03 -5.69 -21.43 -37.69%
EY -9.47 6.27 36.26 -9.35 -14.22 -17.57 -4.67 60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.00 0.48 0.53 0.69 0.80 -23.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 19/06/06 01/03/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.15 0.17 0.19 0.16 0.21 0.24 0.31 -
P/RPS 0.16 0.11 0.12 0.11 0.16 0.13 0.17 -3.97%
P/EPS -8.33 10.85 3.49 -8.56 -6.71 -4.55 -17.48 -39.07%
EY -12.00 9.22 28.62 -11.69 -14.90 -21.96 -5.72 64.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.00 0.39 0.50 0.56 0.66 -26.07%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment