[ATAIMS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.97%
YoY- -168.01%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,050 78,100 74,445 80,549 80,536 85,424 93,184 -11.89%
PBT 550 1,504 -4,533 -3,597 -4,270 1,164 5,450 -78.29%
Tax 104 208 1,430 -260 -162 -472 -1,076 -
NP 654 1,712 -3,103 -3,857 -4,432 692 4,374 -71.79%
-
NP to SH 654 1,712 -3,103 -3,857 -4,432 692 4,374 -71.79%
-
Tax Rate -18.91% -13.83% - - - 40.55% 19.74% -
Total Cost 76,396 76,388 77,548 84,406 84,968 84,732 88,810 -9.54%
-
Net Worth 37,562 36,703 30,600 36,439 37,138 39,480 39,313 -2.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 37,562 36,703 30,600 36,439 37,138 39,480 39,313 -2.98%
NOSH 105,483 104,390 88,057 104,440 104,528 104,391 104,391 0.69%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.85% 2.19% -4.17% -4.79% -5.50% 0.81% 4.69% -
ROE 1.74% 4.66% -10.14% -10.59% -11.93% 1.75% 11.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.04 74.82 84.54 77.12 77.05 81.83 89.26 -12.50%
EPS 0.62 1.64 -2.97 -3.69 -4.24 0.00 4.19 -71.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.3516 0.3475 0.3489 0.3553 0.3782 0.3766 -3.65%
Adjusted Per Share Value based on latest NOSH - 104,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.40 6.48 6.18 6.69 6.69 7.09 7.74 -11.89%
EPS 0.05 0.14 -0.26 -0.32 -0.37 0.06 0.36 -73.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0305 0.0254 0.0303 0.0308 0.0328 0.0326 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.285 0.27 0.28 0.29 0.315 0.305 0.265 -
P/RPS 0.39 0.36 0.33 0.38 0.41 0.37 0.30 19.09%
P/EPS 45.97 16.46 -7.95 -7.85 -7.43 46.01 6.32 274.95%
EY 2.18 6.07 -12.59 -12.74 -13.46 2.17 15.81 -73.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.81 0.83 0.89 0.81 0.70 9.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 30/05/14 24/02/14 18/11/13 28/08/13 31/05/13 -
Price 0.265 0.285 0.27 0.28 0.31 0.29 0.30 -
P/RPS 0.36 0.38 0.32 0.36 0.40 0.35 0.34 3.88%
P/EPS 42.74 17.38 -7.66 -7.58 -7.31 43.75 7.16 228.70%
EY 2.34 5.75 -13.05 -13.19 -13.68 2.29 13.97 -69.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.78 0.80 0.87 0.77 0.80 -5.06%

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