[ATAIMS] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -22.88%
YoY- 147.61%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,549 80,536 85,424 93,184 95,502 91,834 90,804 -7.65%
PBT -3,597 -4,270 1,164 5,450 5,461 2,028 1,184 -
Tax -260 -162 -472 -1,076 210 174 596 -
NP -3,857 -4,432 692 4,374 5,672 2,202 1,780 -
-
NP to SH -3,857 -4,432 692 4,374 5,672 2,202 1,780 -
-
Tax Rate - - 40.55% 19.74% -3.85% -8.58% -50.34% -
Total Cost 84,406 84,968 84,732 88,810 89,830 89,632 89,024 -3.47%
-
Net Worth 36,439 37,138 39,480 39,313 39,237 36,196 35,082 2.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 36,439 37,138 39,480 39,313 39,237 36,196 35,082 2.55%
NOSH 104,440 104,528 104,391 104,391 104,520 104,857 103,488 0.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.79% -5.50% 0.81% 4.69% 5.94% 2.40% 1.96% -
ROE -10.59% -11.93% 1.75% 11.13% 14.46% 6.08% 5.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.12 77.05 81.83 89.26 91.37 87.58 87.74 -8.21%
EPS -3.69 -4.24 0.00 4.19 5.43 2.10 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3489 0.3553 0.3782 0.3766 0.3754 0.3452 0.339 1.93%
Adjusted Per Share Value based on latest NOSH - 109,090
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.69 6.68 7.09 7.73 7.93 7.62 7.54 -7.64%
EPS -0.32 -0.37 0.06 0.36 0.47 0.18 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0308 0.0328 0.0326 0.0326 0.03 0.0291 2.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.315 0.305 0.265 0.28 0.28 0.26 -
P/RPS 0.38 0.41 0.37 0.30 0.31 0.32 0.30 17.01%
P/EPS -7.85 -7.43 46.01 6.32 5.16 13.33 15.12 -
EY -12.74 -13.46 2.17 15.81 19.38 7.50 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.81 0.70 0.75 0.81 0.77 5.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 28/08/13 31/05/13 27/02/13 28/11/12 16/08/12 -
Price 0.28 0.31 0.29 0.30 0.27 0.26 0.25 -
P/RPS 0.36 0.40 0.35 0.34 0.30 0.30 0.28 18.18%
P/EPS -7.58 -7.31 43.75 7.16 4.98 12.38 14.53 -
EY -13.19 -13.68 2.29 13.97 20.10 8.08 6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.77 0.80 0.72 0.75 0.74 5.31%

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