[ATAIMS] YoY Cumulative 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- 286.38%
YoY- 156.49%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 68,994 57,319 60,412 71,627 58,629 88,511 88,534 -4.06%
PBT 2,133 469 -2,698 4,096 -7,380 -328 -1,706 -
Tax -328 -200 -195 158 -151 -109 -67 30.29%
NP 1,805 269 -2,893 4,254 -7,531 -437 -1,773 -
-
NP to SH 1,805 276 -2,893 4,254 -7,531 -437 -1,773 -
-
Tax Rate 15.38% 42.64% - -3.86% - - - -
Total Cost 67,189 57,050 63,305 67,373 66,160 88,948 90,307 -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 3.27% 0.74% -7.94% 10.84% -20.56% -1.12% -4.63% -
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 66.13 54.00 57.84 68.53 56.13 85.07 84.89 -4.07%
EPS 1.73 0.26 -2.77 4.07 -7.21 -0.42 -1.70 -
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 5.73 4.76 5.01 5.95 4.87 7.35 7.35 -4.06%
EPS 0.15 0.02 -0.24 0.35 -0.63 -0.04 -0.15 -
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 0.59 0.39 0.50 0.41 0.62 0.19 0.14 27.07%
P/EPS 22.54 80.77 -10.47 6.88 -4.85 -38.10 -7.06 -
EY 4.44 1.24 -9.55 14.54 -20.60 -2.63 -14.17 -
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 0.56 0.41 0.48 0.39 0.52 0.22 0.14 25.97%
P/EPS 21.39 84.62 -10.11 6.63 -4.02 -45.24 -7.06 -
EY 4.68 1.18 -9.89 15.07 -24.86 -2.21 -14.17 -
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