[ATAIMS] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 56.89%
YoY- -1622.45%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,253,836 2,633,049 2,105,533 90,959 71,036 68,994 57,319 95.92%
PBT 161,081 103,395 115,800 -452 93 2,133 469 164.39%
Tax -37,724 -27,673 -24,068 -392 -142 -328 -200 139.28%
NP 123,357 75,722 91,732 -844 -49 1,805 269 177.43%
-
NP to SH 123,357 75,722 91,732 -844 -49 1,805 276 176.25%
-
Tax Rate 23.42% 26.76% 20.78% - 152.69% 15.38% 42.64% -
Total Cost 3,130,479 2,557,327 2,013,801 91,803 71,085 67,189 57,050 94.81%
-
Net Worth 757,804 662,404 516,158 57,492 52,694 55,141 37,164 65.21%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 757,804 662,404 516,158 57,492 52,694 55,141 37,164 65.21%
NOSH 1,204,370 1,204,370 1,147,019 114,915 97,999 104,335 106,153 49.84%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.79% 2.88% 4.36% -0.93% -0.07% 2.62% 0.47% -
ROE 16.28% 11.43% 17.77% -1.47% -0.09% 3.27% 0.74% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 270.51 218.62 183.57 79.15 72.49 66.13 54.00 30.77%
EPS 10.26 6.29 8.00 -0.81 -0.05 1.73 0.26 84.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.55 0.45 0.5003 0.5377 0.5285 0.3501 10.27%
Adjusted Per Share Value based on latest NOSH - 114,915
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 270.17 218.62 174.82 7.55 5.90 5.73 4.76 95.91%
EPS 10.24 6.29 7.62 -0.07 0.00 0.15 0.02 182.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6292 0.55 0.4286 0.0477 0.0438 0.0458 0.0309 65.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.38 1.74 1.65 1.48 0.42 0.39 0.21 -
P/RPS 0.88 0.80 0.90 1.87 0.58 0.59 0.39 14.51%
P/EPS 23.21 27.67 20.63 -201.51 -840.00 22.54 80.77 -18.75%
EY 4.31 3.61 4.85 -0.50 -0.12 4.44 1.24 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.16 3.67 2.96 0.78 0.74 0.60 35.86%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 26/02/20 26/02/19 26/02/18 21/02/17 22/02/16 25/02/15 -
Price 2.84 1.59 1.77 1.76 0.69 0.37 0.22 -
P/RPS 1.05 0.73 0.96 2.22 0.95 0.56 0.41 16.95%
P/EPS 27.69 25.29 22.13 -239.63 -1,380.00 21.39 84.62 -16.97%
EY 3.61 3.95 4.52 -0.42 -0.07 4.68 1.18 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 2.89 3.93 3.52 1.28 0.70 0.63 38.78%

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