[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 17.41%
YoY- 62.91%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,975,064 3,572,208 4,221,815 4,338,448 4,163,426 2,975,972 3,352,256 -7.64%
PBT 35,396 123,544 192,038 214,774 180,660 90,588 106,798 -52.07%
Tax -10,962 -29,996 -41,738 -50,298 -40,568 -19,560 -28,462 -47.03%
NP 24,434 93,548 150,300 164,476 140,092 71,028 78,336 -53.97%
-
NP to SH 24,418 93,520 150,300 164,476 140,092 71,028 78,336 -53.99%
-
Tax Rate 30.97% 24.28% 21.73% 23.42% 22.46% 21.59% 26.65% -
Total Cost 2,950,630 3,478,660 4,071,515 4,173,972 4,023,334 2,904,944 3,273,920 -6.69%
-
Net Worth 805,918 817,947 793,890 757,804 733,966 686,491 674,447 12.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 805,918 817,947 793,890 757,804 733,966 686,491 674,447 12.59%
NOSH 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.82% 2.62% 3.56% 3.79% 3.36% 2.39% 2.34% -
ROE 3.03% 11.43% 18.93% 21.70% 19.09% 10.35% 11.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 247.33 296.98 350.98 360.68 346.02 247.10 278.34 -7.56%
EPS 2.02 7.76 12.49 13.68 11.64 5.88 6.50 -54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.63 0.61 0.57 0.56 12.68%
Adjusted Per Share Value based on latest NOSH - 1,204,370
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 246.93 296.50 350.42 360.10 345.57 247.01 278.24 -7.64%
EPS 2.03 7.76 12.48 13.65 11.63 5.90 6.50 -53.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.6789 0.6589 0.629 0.6092 0.5698 0.5598 12.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.64 2.45 2.92 2.38 1.75 1.25 0.82 -
P/RPS 1.07 0.82 0.83 0.66 0.51 0.51 0.29 138.58%
P/EPS 130.05 31.51 23.37 17.41 15.03 21.20 12.61 373.12%
EY 0.77 3.17 4.28 5.75 6.65 4.72 7.93 -78.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.60 4.42 3.78 2.87 2.19 1.46 93.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 26/08/21 27/05/21 23/02/21 28/10/20 25/08/20 29/06/20 -
Price 2.57 2.70 2.50 2.84 2.22 1.35 1.28 -
P/RPS 1.04 0.91 0.71 0.79 0.64 0.55 0.46 72.17%
P/EPS 126.60 34.73 20.01 20.77 19.07 22.89 19.68 245.49%
EY 0.79 2.88 5.00 4.81 5.24 4.37 5.08 -71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.97 3.79 4.51 3.64 2.37 2.29 41.10%

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