[ATAIMS] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 88.25%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 128,492 50,815 33,382 33,550 34,432 38,045 38,209 124.62%
PBT -4,584 3,253 -5,566 -2,878 -12,576 -25,102 -13,348 -50.99%
Tax -624 -2,400 941 1,400 0 29 0 -
NP -5,208 853 -4,625 -1,478 -12,576 -25,073 -13,348 -46.63%
-
NP to SH -5,208 853 -4,625 -1,478 -12,576 -25,073 -13,348 -46.63%
-
Tax Rate - 73.78% - - - - - -
Total Cost 133,700 49,962 38,007 35,028 47,008 63,118 51,557 88.86%
-
Net Worth 34,217 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 34,217 23,814 -58,429 -55,521 -58,069 -54,918 -40,495 -
NOSH 73,146 49,050 43,855 43,727 43,849 43,854 43,850 40.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.05% 1.68% -13.86% -4.41% -36.52% -65.90% -34.93% -
ROE -15.22% 3.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 175.66 103.60 76.12 76.72 78.52 86.75 87.14 59.64%
EPS -7.12 1.74 -10.55 -3.38 -28.68 -57.17 -30.44 -62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4855 -1.3323 -1.2697 -1.3243 -1.2523 -0.9235 -
Adjusted Per Share Value based on latest NOSH - 43,830
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.67 4.22 2.77 2.79 2.86 3.16 3.17 124.76%
EPS -0.43 0.07 -0.38 -0.12 -1.04 -2.08 -1.11 -46.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0198 -0.0485 -0.0461 -0.0482 -0.0456 -0.0336 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.71 1.15 0.25 0.15 0.11 0.13 0.11 -
P/RPS 0.40 1.11 0.33 0.20 0.14 0.15 0.13 111.69%
P/EPS -9.97 66.13 -2.37 -4.44 -0.38 -0.23 -0.36 817.22%
EY -10.03 1.51 -42.19 -22.53 -260.73 -439.79 -276.73 -89.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.37 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 21/08/03 29/05/03 26/02/03 -
Price 0.52 0.67 1.28 0.20 0.14 0.11 0.11 -
P/RPS 0.30 0.65 1.68 0.26 0.18 0.13 0.13 74.71%
P/EPS -7.30 38.53 -12.14 -5.92 -0.49 -0.19 -0.36 644.97%
EY -13.69 2.60 -8.24 -16.90 -204.86 -519.76 -276.73 -86.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.38 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