[ATAIMS] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.98%
YoY- 45.51%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 95,502 78,172 118,014 118,045 163,252 145,665 108,989 -2.17%
PBT 5,461 -9,840 -437 -2,274 -5,142 13,720 1,792 20.38%
Tax 210 -201 -145 -89 804 -709 -1,076 -
NP 5,672 -10,041 -582 -2,364 -4,338 13,010 716 41.14%
-
NP to SH 5,672 -10,041 -582 -2,364 -4,338 13,010 716 41.14%
-
Tax Rate -3.85% - - - - 5.17% 60.04% -
Total Cost 89,830 88,213 118,597 120,409 167,590 132,654 108,273 -3.06%
-
Net Worth 39,237 36,620 38,986 38,317 41,234 43,776 33,389 2.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 39,237 36,620 38,986 38,317 41,234 43,776 33,389 2.72%
NOSH 104,520 104,452 104,047 104,294 104,630 103,808 95,892 1.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.94% -12.85% -0.49% -2.00% -2.66% 8.93% 0.66% -
ROE 14.46% -27.42% -1.49% -6.17% -10.52% 29.72% 2.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.37 74.84 113.42 113.19 156.03 140.32 113.66 -3.56%
EPS 5.43 -9.61 -0.56 -2.27 -4.15 12.53 0.75 39.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3754 0.3506 0.3747 0.3674 0.3941 0.4217 0.3482 1.26%
Adjusted Per Share Value based on latest NOSH - 103,958
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.93 6.49 9.80 9.80 13.55 12.09 9.05 -2.17%
EPS 0.47 -0.83 -0.05 -0.20 -0.36 1.08 0.06 40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0304 0.0324 0.0318 0.0342 0.0363 0.0277 2.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.35 0.16 0.12 0.12 0.19 0.19 -
P/RPS 0.31 0.47 0.14 0.11 0.08 0.14 0.17 10.52%
P/EPS 5.16 -3.64 -28.57 -5.29 -2.89 1.52 25.45 -23.33%
EY 19.38 -27.47 -3.50 -18.89 -34.56 65.96 3.93 30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.43 0.33 0.30 0.45 0.55 5.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 26/02/07 -
Price 0.27 0.29 0.19 0.12 0.08 0.18 0.28 -
P/RPS 0.30 0.39 0.17 0.11 0.05 0.13 0.25 3.08%
P/EPS 4.98 -3.02 -33.93 -5.29 -1.93 1.44 37.50 -28.55%
EY 20.10 -33.15 -2.95 -18.89 -51.83 69.63 2.67 39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.51 0.33 0.20 0.43 0.80 -1.73%

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