[ATAIMS] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 49.84%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,815 33,382 33,550 34,432 38,045 38,209 35,026 28.12%
PBT 3,253 -5,566 -2,878 -12,576 -25,102 -13,348 -17,684 -
Tax -2,400 941 1,400 0 29 0 0 -
NP 853 -4,625 -1,478 -12,576 -25,073 -13,348 -17,684 -
-
NP to SH 853 -4,625 -1,478 -12,576 -25,073 -13,348 -17,684 -
-
Tax Rate 73.78% - - - - - - -
Total Cost 49,962 38,007 35,028 47,008 63,118 51,557 52,710 -3.50%
-
Net Worth 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -39,433 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -39,433 -
NOSH 49,050 43,855 43,727 43,849 43,854 43,850 43,859 7.73%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.68% -13.86% -4.41% -36.52% -65.90% -34.93% -50.49% -
ROE 3.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 103.60 76.12 76.72 78.52 86.75 87.14 79.86 18.92%
EPS 1.74 -10.55 -3.38 -28.68 -57.17 -30.44 -40.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4855 -1.3323 -1.2697 -1.3243 -1.2523 -0.9235 -0.8991 -
Adjusted Per Share Value based on latest NOSH - 43,849
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.22 2.77 2.79 2.86 3.16 3.17 2.91 28.08%
EPS 0.07 -0.38 -0.12 -1.04 -2.08 -1.11 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 -0.0485 -0.0461 -0.0482 -0.0456 -0.0336 -0.0327 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.15 0.25 0.15 0.11 0.13 0.11 0.17 -
P/RPS 1.11 0.33 0.20 0.14 0.15 0.13 0.21 203.13%
P/EPS 66.13 -2.37 -4.44 -0.38 -0.23 -0.36 -0.42 -
EY 1.51 -42.19 -22.53 -260.73 -439.79 -276.73 -237.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 21/08/03 29/05/03 26/02/03 28/11/02 -
Price 0.67 1.28 0.20 0.14 0.11 0.11 0.09 -
P/RPS 0.65 1.68 0.26 0.18 0.13 0.13 0.11 226.49%
P/EPS 38.53 -12.14 -5.92 -0.49 -0.19 -0.36 -0.22 -
EY 2.60 -8.24 -16.90 -204.86 -519.76 -276.73 -448.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -

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