[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 62.97%
YoY- 71.87%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 109,048 94,876 138,589 135,477 125,140 128,492 50,815 66.29%
PBT 734 -12 -2,504 -764 -2,958 -4,584 3,253 -62.90%
Tax -2,116 -2,292 -1,359 -537 -556 -624 -2,400 -8.04%
NP -1,382 -2,304 -3,863 -1,301 -3,514 -5,208 853 -
-
NP to SH -1,382 -2,304 -3,863 -1,301 -3,514 -5,208 853 -
-
Tax Rate 288.28% - - - - - 73.78% -
Total Cost 110,430 97,180 142,452 136,778 128,654 133,700 49,962 69.59%
-
Net Worth 30,632 30,758 31,673 34,651 33,792 34,217 23,814 18.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 30,632 30,758 31,673 34,651 33,792 34,217 23,814 18.25%
NOSH 73,902 73,655 73,301 73,383 73,208 73,146 49,050 31.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.27% -2.43% -2.79% -0.96% -2.81% -4.05% 1.68% -
ROE -4.51% -7.49% -12.20% -3.76% -10.40% -15.22% 3.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 147.56 128.81 189.07 184.62 170.94 175.66 103.60 26.56%
EPS -1.88 -3.12 -5.27 -1.77 -4.80 -7.12 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4145 0.4176 0.4321 0.4722 0.4616 0.4678 0.4855 -9.99%
Adjusted Per Share Value based on latest NOSH - 72,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.05 7.87 11.50 11.24 10.39 10.66 4.22 66.22%
EPS -0.11 -0.19 -0.32 -0.11 -0.29 -0.43 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0255 0.0263 0.0288 0.028 0.0284 0.0198 18.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.22 0.30 0.38 0.50 0.71 1.15 -
P/RPS 0.14 0.17 0.16 0.21 0.29 0.40 1.11 -74.81%
P/EPS -10.69 -7.03 -5.69 -21.43 -10.42 -9.97 66.13 -
EY -9.35 -14.22 -17.57 -4.67 -9.60 -10.03 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.69 0.80 1.08 1.52 2.37 -65.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 31/05/04 -
Price 0.16 0.21 0.24 0.31 0.42 0.52 0.67 -
P/RPS 0.11 0.16 0.13 0.17 0.25 0.30 0.65 -69.37%
P/EPS -8.56 -6.71 -4.55 -17.48 -8.75 -7.30 38.53 -
EY -11.69 -14.90 -21.96 -5.72 -11.43 -13.69 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.56 0.66 0.91 1.11 1.38 -56.90%

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