[ATAIMS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 104.84%
YoY- 117.0%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,184 71,627 45,917 22,701 78,293 58,629 38,528 80.08%
PBT 5,450 4,096 1,014 296 -9,406 -7,380 -6,604 -
Tax -1,076 158 87 149 218 -151 -151 269.86%
NP 4,374 4,254 1,101 445 -9,188 -7,531 -6,755 -
-
NP to SH 4,374 4,254 1,101 445 -9,188 -7,531 -6,755 -
-
Tax Rate 19.74% -3.86% -8.58% -50.34% - - - -
Total Cost 88,810 67,373 44,816 22,256 87,481 66,160 45,283 56.61%
-
Net Worth 39,313 39,237 36,196 35,082 34,985 36,620 37,366 3.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 39,313 39,237 36,196 35,082 34,985 36,620 37,366 3.44%
NOSH 104,391 104,520 104,857 103,488 104,527 104,452 104,404 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.69% 5.94% 2.40% 1.96% -11.74% -12.85% -17.53% -
ROE 11.13% 10.84% 3.04% 1.27% -26.26% -20.56% -18.08% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 89.26 68.53 43.79 21.94 74.90 56.13 36.90 80.10%
EPS 4.19 4.07 1.05 0.43 -8.80 -7.21 -6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3754 0.3452 0.339 0.3347 0.3506 0.3579 3.45%
Adjusted Per Share Value based on latest NOSH - 103,488
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.74 5.95 3.81 1.88 6.50 4.87 3.20 80.09%
EPS 0.36 0.35 0.09 0.04 -0.76 -0.63 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0326 0.0301 0.0291 0.029 0.0304 0.031 3.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.265 0.28 0.28 0.26 0.28 0.35 0.45 -
P/RPS 0.30 0.41 0.64 1.19 0.37 0.62 1.22 -60.71%
P/EPS 6.32 6.88 26.67 60.47 -3.19 -4.85 -6.96 -
EY 15.81 14.54 3.75 1.65 -31.39 -20.60 -14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.81 0.77 0.84 1.00 1.26 -32.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 28/11/12 16/08/12 31/05/12 24/02/12 30/11/11 -
Price 0.30 0.27 0.26 0.25 0.26 0.29 0.35 -
P/RPS 0.34 0.39 0.59 1.14 0.35 0.52 0.95 -49.56%
P/EPS 7.16 6.63 24.76 58.14 -2.96 -4.02 -5.41 -
EY 13.97 15.07 4.04 1.72 -33.81 -24.86 -18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.75 0.74 0.78 0.83 0.98 -12.64%

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