[ATAIMS] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 66.59%
YoY- 75.35%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 80,549 95,502 78,172 118,014 118,045 163,252 145,665 -9.39%
PBT -3,597 5,461 -9,840 -437 -2,274 -5,142 13,720 -
Tax -260 210 -201 -145 -89 804 -709 -15.38%
NP -3,857 5,672 -10,041 -582 -2,364 -4,338 13,010 -
-
NP to SH -3,857 5,672 -10,041 -582 -2,364 -4,338 13,010 -
-
Tax Rate - -3.85% - - - - 5.17% -
Total Cost 84,406 89,830 88,213 118,597 120,409 167,590 132,654 -7.25%
-
Net Worth 36,439 39,237 36,620 38,986 38,317 41,234 43,776 -3.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 36,439 39,237 36,620 38,986 38,317 41,234 43,776 -3.00%
NOSH 104,440 104,520 104,452 104,047 104,294 104,630 103,808 0.10%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.79% 5.94% -12.85% -0.49% -2.00% -2.66% 8.93% -
ROE -10.59% 14.46% -27.42% -1.49% -6.17% -10.52% 29.72% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.12 91.37 74.84 113.42 113.19 156.03 140.32 -9.48%
EPS -3.69 5.43 -9.61 -0.56 -2.27 -4.15 12.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3489 0.3754 0.3506 0.3747 0.3674 0.3941 0.4217 -3.10%
Adjusted Per Share Value based on latest NOSH - 103,571
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.69 7.93 6.49 9.80 9.80 13.55 12.09 -9.38%
EPS -0.32 0.47 -0.83 -0.05 -0.20 -0.36 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0326 0.0304 0.0324 0.0318 0.0342 0.0363 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.29 0.28 0.35 0.16 0.12 0.12 0.19 -
P/RPS 0.38 0.31 0.47 0.14 0.11 0.08 0.14 18.08%
P/EPS -7.85 5.16 -3.64 -28.57 -5.29 -2.89 1.52 -
EY -12.74 19.38 -27.47 -3.50 -18.89 -34.56 65.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 1.00 0.43 0.33 0.30 0.45 10.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 -
Price 0.28 0.27 0.29 0.19 0.12 0.08 0.18 -
P/RPS 0.36 0.30 0.39 0.17 0.11 0.05 0.13 18.48%
P/EPS -7.58 4.98 -3.02 -33.93 -5.29 -1.93 1.44 -
EY -13.19 20.10 -33.15 -2.95 -18.89 -51.83 69.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.83 0.51 0.33 0.20 0.43 10.89%

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