[ATAIMS] YoY Annualized Quarter 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- 157.58%
YoY- 156.49%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 91,992 76,425 80,549 95,502 78,172 118,014 118,045 -4.06%
PBT 2,844 625 -3,597 5,461 -9,840 -437 -2,274 -
Tax -437 -266 -260 210 -201 -145 -89 30.35%
NP 2,406 358 -3,857 5,672 -10,041 -582 -2,364 -
-
NP to SH 2,406 368 -3,857 5,672 -10,041 -582 -2,364 -
-
Tax Rate 15.37% 42.56% - -3.85% - - - -
Total Cost 89,585 76,066 84,406 89,830 88,213 118,597 120,409 -4.80%
-
Net Worth 55,141 37,164 36,439 39,237 36,620 38,986 38,317 6.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 55,141 37,164 36,439 39,237 36,620 38,986 38,317 6.25%
NOSH 104,335 106,153 104,440 104,520 104,452 104,047 104,294 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.62% 0.47% -4.79% 5.94% -12.85% -0.49% -2.00% -
ROE 4.36% 0.99% -10.59% 14.46% -27.42% -1.49% -6.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.17 71.99 77.12 91.37 74.84 113.42 113.19 -4.07%
EPS 2.31 0.35 -3.69 5.43 -9.61 -0.56 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5285 0.3501 0.3489 0.3754 0.3506 0.3747 0.3674 6.24%
Adjusted Per Share Value based on latest NOSH - 104,437
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.64 6.34 6.69 7.93 6.49 9.80 9.80 -4.06%
EPS 0.20 0.03 -0.32 0.47 -0.83 -0.05 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0308 0.0302 0.0326 0.0304 0.0324 0.0318 6.26%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.39 0.21 0.29 0.28 0.35 0.16 0.12 -
P/RPS 0.44 0.29 0.38 0.31 0.47 0.14 0.11 25.97%
P/EPS 16.91 60.58 -7.85 5.16 -3.64 -28.57 -5.29 -
EY 5.91 1.65 -12.74 19.38 -27.47 -3.50 -18.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.83 0.75 1.00 0.43 0.33 14.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 24/02/14 27/02/13 24/02/12 28/02/11 24/02/10 -
Price 0.37 0.22 0.28 0.27 0.29 0.19 0.12 -
P/RPS 0.42 0.31 0.36 0.30 0.39 0.17 0.11 25.00%
P/EPS 16.04 63.46 -7.58 4.98 -3.02 -33.93 -5.29 -
EY 6.23 1.58 -13.19 20.10 -33.15 -2.95 -18.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.80 0.72 0.83 0.51 0.33 13.34%

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