[ATAIMS] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 78.27%
YoY- 75.36%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,838 93,183 91,290 85,681 81,832 78,293 83,633 6.44%
PBT 5,446 5,451 2,072 -1,787 -6,335 -9,405 -5,801 -
Tax -1,343 -1,076 527 456 210 218 -811 40.01%
NP 4,103 4,375 2,599 -1,331 -6,125 -9,187 -6,612 -
-
NP to SH 4,103 4,375 2,599 -1,331 -6,125 -9,187 -6,612 -
-
Tax Rate 24.66% 19.74% -25.43% - - - - -
Total Cost 87,735 88,808 88,691 87,012 87,957 87,480 90,245 -1.86%
-
Net Worth 38,487 41,083 39,205 35,944 35,082 34,869 37,269 2.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,487 41,083 39,205 35,944 35,082 34,869 37,269 2.16%
NOSH 101,764 109,090 104,437 104,126 103,488 104,150 106,301 -2.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.47% 4.70% 2.85% -1.55% -7.48% -11.73% -7.91% -
ROE 10.66% 10.65% 6.63% -3.70% -17.46% -26.35% -17.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.25 85.42 87.41 82.29 79.07 75.17 78.68 9.58%
EPS 4.03 4.01 2.49 -1.28 -5.92 -8.82 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3782 0.3766 0.3754 0.3452 0.339 0.3348 0.3506 5.18%
Adjusted Per Share Value based on latest NOSH - 104,126
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.62 7.73 7.58 7.11 6.79 6.50 6.94 6.43%
EPS 0.34 0.36 0.22 -0.11 -0.51 -0.76 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0341 0.0325 0.0298 0.0291 0.0289 0.0309 2.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.305 0.265 0.28 0.28 0.26 0.28 0.35 -
P/RPS 0.34 0.31 0.32 0.34 0.33 0.37 0.44 -15.80%
P/EPS 7.56 6.61 11.25 -21.91 -4.39 -3.17 -5.63 -
EY 13.22 15.13 8.89 -4.57 -22.76 -31.50 -17.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.75 0.81 0.77 0.84 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 28/11/12 16/08/12 31/05/12 24/02/12 -
Price 0.29 0.30 0.27 0.26 0.25 0.26 0.29 -
P/RPS 0.32 0.35 0.31 0.32 0.32 0.35 0.37 -9.23%
P/EPS 7.19 7.48 10.85 -20.34 -4.22 -2.95 -4.66 -
EY 13.90 13.37 9.22 -4.92 -23.67 -33.93 -21.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.72 0.75 0.74 0.78 0.83 -4.88%

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