[ATAIMS] QoQ TTM 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- 295.27%
YoY- 139.31%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 87,534 91,838 93,183 91,290 85,681 81,832 78,293 7.71%
PBT 2,303 5,446 5,451 2,072 -1,787 -6,335 -9,405 -
Tax -1,245 -1,343 -1,076 527 456 210 218 -
NP 1,058 4,103 4,375 2,599 -1,331 -6,125 -9,187 -
-
NP to SH 1,058 4,103 4,375 2,599 -1,331 -6,125 -9,187 -
-
Tax Rate 54.06% 24.66% 19.74% -25.43% - - - -
Total Cost 86,476 87,735 88,808 88,691 87,012 87,957 87,480 -0.76%
-
Net Worth 37,066 38,487 41,083 39,205 35,944 35,082 34,869 4.15%
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 37,066 38,487 41,083 39,205 35,944 35,082 34,869 4.15%
NOSH 104,323 101,764 109,090 104,437 104,126 103,488 104,150 0.11%
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 1.21% 4.47% 4.70% 2.85% -1.55% -7.48% -11.73% -
ROE 2.85% 10.66% 10.65% 6.63% -3.70% -17.46% -26.35% -
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 83.91 90.25 85.42 87.41 82.29 79.07 75.17 7.60%
EPS 1.01 4.03 4.01 2.49 -1.28 -5.92 -8.82 -
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 0.3348 4.03%
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 7.27 7.62 7.73 7.58 7.11 6.79 6.50 7.74%
EPS 0.09 0.34 0.36 0.22 -0.11 -0.51 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0319 0.0341 0.0325 0.0298 0.0291 0.0289 4.33%
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 0.38 0.34 0.31 0.32 0.34 0.33 0.37 1.79%
P/EPS 31.06 7.56 6.61 11.25 -21.91 -4.39 -3.17 -
EY 3.22 13.22 15.13 8.89 -4.57 -22.76 -31.50 -
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 0.37 0.32 0.35 0.31 0.32 0.32 0.35 3.77%
P/EPS 30.57 7.19 7.48 10.85 -20.34 -4.22 -2.95 -
EY 3.27 13.90 13.37 9.22 -4.92 -23.67 -33.93 -
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