[ATAIMS] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 58.64%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,290 83,633 117,094 115,400 156,367 139,187 108,604 -2.85%
PBT 2,072 -5,801 513 -4,561 -3,454 7,187 -1,497 -
Tax 527 -811 244 1,776 78 2,357 98 32.32%
NP 2,599 -6,612 757 -2,785 -3,376 9,544 -1,399 -
-
NP to SH 2,599 -6,612 757 -2,785 -3,376 9,544 -1,399 -
-
Tax Rate -25.43% - -47.56% - - -32.80% - -
Total Cost 88,691 90,245 116,337 118,185 159,743 129,643 110,003 -3.52%
-
Net Worth 39,205 37,269 38,808 38,194 41,189 43,992 34,278 2.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 39,205 37,269 38,808 38,194 41,189 43,992 34,278 2.26%
NOSH 104,437 106,301 103,571 103,958 104,515 104,322 98,444 0.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.85% -7.91% 0.65% -2.41% -2.16% 6.86% -1.29% -
ROE 6.63% -17.74% 1.95% -7.29% -8.20% 21.69% -4.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 87.41 78.68 113.06 111.01 149.61 133.42 110.32 -3.80%
EPS 2.49 -6.22 0.73 -2.68 -3.23 9.15 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3754 0.3506 0.3747 0.3674 0.3941 0.4217 0.3482 1.26%
Adjusted Per Share Value based on latest NOSH - 103,958
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.58 6.94 9.72 9.58 12.98 11.55 9.01 -2.83%
EPS 0.22 -0.55 0.06 -0.23 -0.28 0.79 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0309 0.0322 0.0317 0.0342 0.0365 0.0285 2.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.35 0.16 0.12 0.12 0.19 0.19 -
P/RPS 0.32 0.44 0.14 0.11 0.08 0.14 0.17 11.10%
P/EPS 11.25 -5.63 21.89 -4.48 -3.71 2.08 -13.37 -
EY 8.89 -17.77 4.57 -22.32 -26.92 48.15 -7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.43 0.33 0.30 0.45 0.55 5.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 26/02/07 -
Price 0.27 0.29 0.19 0.12 0.08 0.18 0.28 -
P/RPS 0.31 0.37 0.17 0.11 0.05 0.13 0.25 3.64%
P/EPS 10.85 -4.66 26.00 -4.48 -2.48 1.97 -19.70 -
EY 9.22 -21.45 3.85 -22.32 -40.38 50.83 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.51 0.33 0.20 0.43 0.80 -1.73%

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