[ATAIMS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -96.04%
YoY- -61.12%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 74,445 60,412 40,268 21,356 93,184 71,627 45,917 38.04%
PBT -4,533 -2,698 -2,135 291 5,450 4,096 1,014 -
Tax 1,430 -195 -81 -118 -1,076 158 87 547.56%
NP -3,103 -2,893 -2,216 173 4,374 4,254 1,101 -
-
NP to SH -3,103 -2,893 -2,216 173 4,374 4,254 1,101 -
-
Tax Rate - - - 40.55% 19.74% -3.86% -8.58% -
Total Cost 77,548 63,305 42,484 21,183 88,810 67,373 44,816 44.17%
-
Net Worth 30,600 36,439 37,138 39,480 39,313 39,237 36,196 -10.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 30,600 36,439 37,138 39,480 39,313 39,237 36,196 -10.60%
NOSH 88,057 104,440 104,528 104,391 104,391 104,520 104,857 -10.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -4.17% -4.79% -5.50% 0.81% 4.69% 5.94% 2.40% -
ROE -10.14% -7.94% -5.97% 0.44% 11.13% 10.84% 3.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.54 57.84 38.52 20.46 89.26 68.53 43.79 55.10%
EPS -2.97 -2.77 -2.12 0.00 4.19 4.07 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3475 0.3489 0.3553 0.3782 0.3766 0.3754 0.3452 0.44%
Adjusted Per Share Value based on latest NOSH - 101,764
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.18 5.02 3.34 1.77 7.74 5.95 3.81 38.09%
EPS -0.26 -0.24 -0.18 0.01 0.36 0.35 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0303 0.0308 0.0328 0.0326 0.0326 0.0301 -10.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.29 0.315 0.305 0.265 0.28 0.28 -
P/RPS 0.33 0.50 0.82 1.49 0.30 0.41 0.64 -35.72%
P/EPS -7.95 -10.47 -14.86 184.04 6.32 6.88 26.67 -
EY -12.59 -9.55 -6.73 0.54 15.81 14.54 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.89 0.81 0.70 0.75 0.81 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 18/11/13 28/08/13 31/05/13 27/02/13 28/11/12 -
Price 0.27 0.28 0.31 0.29 0.30 0.27 0.26 -
P/RPS 0.32 0.48 0.80 1.42 0.34 0.39 0.59 -33.51%
P/EPS -7.66 -10.11 -14.62 174.99 7.16 6.63 24.76 -
EY -13.05 -9.89 -6.84 0.57 13.97 15.07 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.87 0.77 0.80 0.72 0.75 2.65%

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