[ATAIMS] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -212.95%
YoY- 65.35%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 108,989 120,058 135,477 33,382 38,209 42,528 48,321 14.51%
PBT 1,792 5,944 -764 -5,566 -13,348 -12,725 -3,588 -
Tax -1,076 -1,777 -537 941 0 -30 3,588 -
NP 716 4,166 -1,301 -4,625 -13,348 -12,756 0 -
-
NP to SH 716 4,166 -1,301 -4,625 -13,348 -12,756 -4,016 -
-
Tax Rate 60.04% 29.90% - - - - - -
Total Cost 108,273 115,892 136,778 38,007 51,557 55,284 48,321 14.38%
-
Net Worth 33,389 0 34,651 -58,429 -40,495 -17,787 -23,665 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 33,389 0 34,651 -58,429 -40,495 -17,787 -23,665 -
NOSH 95,892 76,612 73,383 43,855 43,850 43,865 43,028 14.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.66% 3.47% -0.96% -13.86% -34.93% -29.99% 0.00% -
ROE 2.14% 0.00% -3.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 113.66 156.71 184.62 76.12 87.14 96.95 112.30 0.20%
EPS 0.75 5.56 -1.77 -10.55 -30.44 -29.08 -9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.00 0.4722 -1.3323 -0.9235 -0.4055 -0.55 -
Adjusted Per Share Value based on latest NOSH - 43,890
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.05 9.97 11.25 2.77 3.17 3.53 4.01 14.52%
EPS 0.06 0.35 -0.11 -0.38 -1.11 -1.06 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.00 0.0288 -0.0485 -0.0336 -0.0148 -0.0196 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.19 0.15 0.38 0.25 0.11 0.50 0.70 -
P/RPS 0.17 0.10 0.21 0.33 0.13 0.52 0.62 -19.39%
P/EPS 25.45 2.76 -21.43 -2.37 -0.36 -1.72 -7.50 -
EY 3.93 36.26 -4.67 -42.19 -276.73 -58.16 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.80 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 01/03/06 28/02/05 27/02/04 26/02/03 28/02/02 27/02/01 -
Price 0.28 0.19 0.31 1.28 0.11 0.32 0.45 -
P/RPS 0.25 0.12 0.17 1.68 0.13 0.33 0.40 -7.53%
P/EPS 37.50 3.49 -17.48 -12.14 -0.36 -1.10 -4.82 -
EY 2.67 28.62 -5.72 -8.24 -276.73 -90.88 -20.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.66 0.00 0.00 0.00 0.00 -

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