[ATAIMS] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -9.24%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,065,110 2,895,124 4,338,448 3,510,732 2,807,377 121,278 94,714 49.65%
PBT -204,448 36,145 214,774 137,860 154,400 -602 124 -
Tax -16,600 -12,516 -50,298 -36,897 -32,090 -522 -189 110.76%
NP -221,048 23,629 164,476 100,962 122,309 -1,125 -65 287.54%
-
NP to SH -220,957 23,654 164,476 100,962 122,309 -1,125 -65 287.52%
-
Tax Rate - 34.63% 23.42% 26.76% 20.78% - 152.42% -
Total Cost 1,286,158 2,871,494 4,173,972 3,409,769 2,685,068 122,403 94,779 54.41%
-
Net Worth 577,374 769,832 757,804 662,404 516,158 57,492 52,694 49.00%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 577,374 769,832 757,804 662,404 516,158 57,492 52,694 49.00%
NOSH 1,204,370 1,204,370 1,204,370 1,204,370 1,147,019 114,915 97,999 51.88%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -20.75% 0.82% 3.79% 2.88% 4.36% -0.93% -0.07% -
ROE -38.27% 3.07% 21.70% 15.24% 23.70% -1.96% -0.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 88.55 240.69 360.68 291.50 244.75 105.54 96.65 -1.44%
EPS -18.37 1.96 13.68 8.39 10.67 -1.08 -0.07 152.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.64 0.63 0.55 0.45 0.5003 0.5377 -1.87%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 88.41 240.30 360.10 291.39 233.02 10.07 7.86 49.65%
EPS -18.34 1.96 13.65 8.38 10.15 -0.09 -0.01 249.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4792 0.639 0.629 0.5498 0.4284 0.0477 0.0437 49.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.225 0.61 2.38 1.74 1.65 1.48 0.42 -
P/RPS 0.25 0.25 0.66 0.60 0.67 1.40 0.43 -8.63%
P/EPS -1.22 31.02 17.41 20.76 15.47 -151.13 -630.00 -64.67%
EY -81.64 3.22 5.75 4.82 6.46 -0.66 -0.16 182.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 3.78 3.16 3.67 2.96 0.78 -8.09%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 23/02/21 26/02/20 26/02/19 26/02/18 21/02/17 -
Price 0.365 0.415 2.84 1.59 1.77 1.76 0.69 -
P/RPS 0.41 0.17 0.79 0.55 0.72 1.67 0.71 -8.74%
P/EPS -1.99 21.10 20.77 18.97 16.60 -179.73 -1,035.00 -64.72%
EY -50.33 4.74 4.81 5.27 6.02 -0.56 -0.10 181.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 4.51 2.89 3.93 3.52 1.28 -8.31%

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