[ATAIMS] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -74.21%
YoY- 179.49%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,468 77,299 81,969 87,534 91,838 93,183 91,290 -11.94%
PBT -3,858 -3,943 -1,344 2,303 5,446 5,451 2,072 -
Tax 1,078 908 -1,428 -1,245 -1,343 -1,076 527 61.35%
NP -2,780 -3,035 -2,772 1,058 4,103 4,375 2,599 -
-
NP to SH -2,780 -3,035 -2,772 1,058 4,103 4,375 2,599 -
-
Tax Rate - - - 54.06% 24.66% 19.74% -25.43% -
Total Cost 78,248 80,334 84,741 86,476 87,735 88,808 88,691 -8.03%
-
Net Worth 36,703 35,494 36,285 37,066 38,487 41,083 39,205 -4.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 36,703 35,494 36,285 37,066 38,487 41,083 39,205 -4.31%
NOSH 104,390 102,142 104,000 104,323 101,764 109,090 104,437 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.68% -3.93% -3.38% 1.21% 4.47% 4.70% 2.85% -
ROE -7.57% -8.55% -7.64% 2.85% 10.66% 10.65% 6.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.29 75.68 78.82 83.91 90.25 85.42 87.41 -11.92%
EPS -2.66 -2.97 -2.67 1.01 4.03 4.01 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3516 0.3475 0.3489 0.3553 0.3782 0.3766 0.3754 -4.28%
Adjusted Per Share Value based on latest NOSH - 104,323
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.27 6.42 6.81 7.27 7.63 7.74 7.58 -11.91%
EPS -0.23 -0.25 -0.23 0.09 0.34 0.36 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0295 0.0301 0.0308 0.032 0.0341 0.0326 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.27 0.28 0.29 0.315 0.305 0.265 0.28 -
P/RPS 0.37 0.37 0.37 0.38 0.34 0.31 0.32 10.19%
P/EPS -10.14 -9.42 -10.88 31.06 7.56 6.61 11.25 -
EY -9.86 -10.61 -9.19 3.22 13.22 15.13 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.83 0.89 0.81 0.70 0.75 1.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/05/14 24/02/14 18/11/13 28/08/13 31/05/13 27/02/13 -
Price 0.285 0.27 0.28 0.31 0.29 0.30 0.27 -
P/RPS 0.39 0.36 0.36 0.37 0.32 0.35 0.31 16.58%
P/EPS -10.70 -9.09 -10.51 30.57 7.19 7.48 10.85 -
EY -9.34 -11.00 -9.52 3.27 13.90 13.37 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.80 0.87 0.77 0.80 0.72 8.19%

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