[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 157.58%
YoY- 156.49%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,536 85,424 93,184 95,502 91,834 90,804 78,293 1.89%
PBT -4,270 1,164 5,450 5,461 2,028 1,184 -9,406 -40.90%
Tax -162 -472 -1,076 210 174 596 218 -
NP -4,432 692 4,374 5,672 2,202 1,780 -9,188 -38.46%
-
NP to SH -4,432 692 4,374 5,672 2,202 1,780 -9,188 -38.46%
-
Tax Rate - 40.55% 19.74% -3.85% -8.58% -50.34% - -
Total Cost 84,968 84,732 88,810 89,830 89,632 89,024 87,481 -1.92%
-
Net Worth 37,138 39,480 39,313 39,237 36,196 35,082 34,985 4.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 37,138 39,480 39,313 39,237 36,196 35,082 34,985 4.05%
NOSH 104,528 104,391 104,391 104,520 104,857 103,488 104,527 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.50% 0.81% 4.69% 5.94% 2.40% 1.96% -11.74% -
ROE -11.93% 1.75% 11.13% 14.46% 6.08% 5.07% -26.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.05 81.83 89.26 91.37 87.58 87.74 74.90 1.90%
EPS -4.24 0.00 4.19 5.43 2.10 1.72 -8.80 -38.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3553 0.3782 0.3766 0.3754 0.3452 0.339 0.3347 4.05%
Adjusted Per Share Value based on latest NOSH - 104,437
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.69 7.09 7.74 7.93 7.63 7.54 6.50 1.93%
EPS -0.37 0.06 0.36 0.47 0.18 0.15 -0.76 -38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0328 0.0326 0.0326 0.0301 0.0291 0.029 4.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.305 0.265 0.28 0.28 0.26 0.28 -
P/RPS 0.41 0.37 0.30 0.31 0.32 0.30 0.37 7.07%
P/EPS -7.43 46.01 6.32 5.16 13.33 15.12 -3.19 75.62%
EY -13.46 2.17 15.81 19.38 7.50 6.62 -31.39 -43.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.70 0.75 0.81 0.77 0.84 3.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 31/05/13 27/02/13 28/11/12 16/08/12 31/05/12 -
Price 0.31 0.29 0.30 0.27 0.26 0.25 0.26 -
P/RPS 0.40 0.35 0.34 0.30 0.30 0.28 0.35 9.30%
P/EPS -7.31 43.75 7.16 4.98 12.38 14.53 -2.96 82.60%
EY -13.68 2.29 13.97 20.10 8.08 6.88 -33.81 -45.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.80 0.72 0.75 0.74 0.78 7.54%

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