[ATAIMS] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 35.8%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 427,014 1,229,895 3,139,319 3,973,043 3,436,076 2,633,638 121,526 23.28%
PBT -133,630 -193,990 58,062 164,486 140,094 138,399 9,723 -
Tax 5,324 -1,036 -13,401 -38,513 -43,163 -29,957 -21,908 -
NP -128,306 -195,026 44,661 125,973 96,931 108,442 -12,185 48.02%
-
NP to SH -128,217 -194,936 44,680 125,973 96,931 108,442 -12,185 48.00%
-
Tax Rate - - 23.08% 23.41% 30.81% 21.65% 225.32% -
Total Cost 555,320 1,424,921 3,094,658 3,847,070 3,339,145 2,525,196 133,711 26.76%
-
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 -30.05% -15.86% 1.42% 3.17% 2.82% 4.12% -10.03% -
ROE -28.81% -33.76% 5.80% 16.62% 14.63% 21.01% -21.19% -
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 35.50 102.25 260.99 330.30 285.30 229.61 105.75 -16.62%
EPS -10.66 -16.21 3.71 10.47 8.05 9.45 -10.60 0.09%
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 35.46 102.12 260.66 329.89 285.30 218.67 10.09 23.29%
EPS -10.65 -16.19 3.71 10.46 8.05 9.00 -1.01 48.05%
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 0.86 0.22 0.23 0.72 0.61 0.72 1.40 -7.79%
P/EPS -2.86 -1.39 16.42 22.73 21.62 17.45 -13.96 -23.21%
EY -34.95 -72.03 6.09 4.40 4.63 5.73 -7.16 30.22%
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 0.76 0.36 0.16 0.86 0.56 0.77 1.66 -12.20%
P/EPS -2.53 -2.25 11.17 27.12 19.76 18.72 -16.60 -26.90%
EY -39.48 -44.40 8.95 3.69 5.06 5.34 -6.02 36.79%
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