[ATAIMS] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 45.31%
YoY- -85.62%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 310,058 798,833 2,171,343 3,253,836 2,633,049 2,105,533 90,959 22.66%
PBT -39,955 -153,336 27,109 161,081 103,395 115,800 -452 110.98%
Tax -1,446 -12,450 -9,387 -37,724 -27,673 -24,068 -392 24.29%
NP -41,401 -165,786 17,722 123,357 75,722 91,732 -844 91.27%
-
NP to SH -41,330 -165,718 17,741 123,357 75,722 91,732 -844 91.21%
-
Tax Rate - - 34.63% 23.42% 26.76% 20.78% - -
Total Cost 351,459 964,619 2,153,621 3,130,479 2,557,327 2,013,801 91,803 25.06%
-
Net Worth 445,059 577,374 769,832 757,804 662,404 516,158 57,492 40.62%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 445,059 577,374 769,832 757,804 662,404 516,158 57,492 40.62%
NOSH 1,204,370 1,204,370 1,204,370 1,204,370 1,204,370 1,147,019 114,915 47.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -13.35% -20.75% 0.82% 3.79% 2.88% 4.36% -0.93% -
ROE -9.29% -28.70% 2.30% 16.28% 11.43% 17.77% -1.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.78 66.41 180.51 270.51 218.62 183.57 79.15 -17.04%
EPS -3.44 -13.78 1.47 10.26 6.29 8.00 -0.81 27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.48 0.64 0.63 0.55 0.45 0.5003 -4.90%
Adjusted Per Share Value based on latest NOSH - 1,204,370
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.74 66.33 180.29 270.17 218.62 174.82 7.55 22.66%
EPS -3.43 -13.76 1.47 10.24 6.29 7.62 -0.07 91.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3695 0.4794 0.6392 0.6292 0.55 0.4286 0.0477 40.64%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.305 0.225 0.61 2.38 1.74 1.65 1.48 -
P/RPS 1.18 0.34 0.34 0.88 0.80 0.90 1.87 -7.38%
P/EPS -8.88 -1.63 41.36 23.21 27.67 20.63 -201.51 -40.55%
EY -11.27 -61.23 2.42 4.31 3.61 4.85 -0.50 68.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.47 0.95 3.78 3.16 3.67 2.96 -19.25%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 23/02/21 26/02/20 26/02/19 26/02/18 -
Price 0.27 0.365 0.415 2.84 1.59 1.77 1.76 -
P/RPS 1.05 0.55 0.23 1.05 0.73 0.96 2.22 -11.72%
P/EPS -7.86 -2.65 28.14 27.69 25.29 22.13 -239.63 -43.40%
EY -12.73 -37.75 3.55 3.61 3.95 4.52 -0.42 76.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.65 4.51 2.89 3.93 3.52 -23.05%

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