[ATAIMS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -252.64%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 138,589 101,608 62,570 32,123 50,815 25,037 16,775 308.14%
PBT -2,504 -573 -1,479 -1,146 3,253 -4,175 -1,439 44.62%
Tax -1,359 -403 -278 -156 -2,400 706 700 -
NP -3,863 -976 -1,757 -1,302 853 -3,469 -739 200.89%
-
NP to SH -3,863 -976 -1,757 -1,302 853 -3,469 -739 200.89%
-
Tax Rate - - - - 73.78% - - -
Total Cost 142,452 102,584 64,327 33,425 49,962 28,506 17,514 303.92%
-
Net Worth 31,673 34,651 33,792 34,217 23,814 -58,429 -55,521 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 31,673 34,651 33,792 34,217 23,814 -58,429 -55,521 -
NOSH 73,301 73,383 73,208 73,146 49,050 43,855 43,727 41.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.79% -0.96% -2.81% -4.05% 1.68% -13.86% -4.41% -
ROE -12.20% -2.82% -5.20% -3.81% 3.58% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 189.07 138.46 85.47 43.92 103.60 57.09 38.36 189.33%
EPS -5.27 -1.33 -2.40 -1.78 1.74 -7.91 -1.69 113.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4321 0.4722 0.4616 0.4678 0.4855 -1.3323 -1.2697 -
Adjusted Per Share Value based on latest NOSH - 73,146
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.51 8.44 5.20 2.67 4.22 2.08 1.39 308.77%
EPS -0.32 -0.08 -0.15 -0.11 0.07 -0.29 -0.06 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0288 0.0281 0.0284 0.0198 -0.0485 -0.0461 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.30 0.38 0.50 0.71 1.15 0.25 0.15 -
P/RPS 0.16 0.27 0.59 1.62 1.11 0.44 0.39 -44.75%
P/EPS -5.69 -28.57 -20.83 -39.89 66.13 -3.16 -8.88 -25.65%
EY -17.57 -3.50 -4.80 -2.51 1.51 -31.64 -11.27 34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 1.08 1.52 2.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 -
Price 0.24 0.31 0.42 0.52 0.67 1.28 0.20 -
P/RPS 0.13 0.22 0.49 1.18 0.65 2.24 0.52 -60.28%
P/EPS -4.55 -23.31 -17.50 -29.21 38.53 -16.18 -11.83 -47.08%
EY -21.96 -4.29 -5.71 -3.42 2.60 -6.18 -8.45 88.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.91 1.11 1.38 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