[ATAIMS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 113.79%
YoY- 147.4%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 80,077 57,319 38,525 19,525 74,445 60,412 40,268 58.20%
PBT 2,346 469 275 376 -4,533 -2,698 -2,135 -
Tax 499 -200 52 52 1,430 -195 -81 -
NP 2,845 269 327 428 -3,103 -2,893 -2,216 -
-
NP to SH 2,845 276 327 428 -3,103 -2,893 -2,216 -
-
Tax Rate -21.27% 42.64% -18.91% -13.83% - - - -
Total Cost 77,232 57,050 38,198 19,097 77,548 63,305 42,484 49.00%
-
Net Worth 53,294 37,164 37,562 36,703 30,600 36,439 37,138 27.25%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 53,294 37,164 37,562 36,703 30,600 36,439 37,138 27.25%
NOSH 104,560 106,153 105,483 104,390 88,057 104,440 104,528 0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.55% 0.47% 0.85% 2.19% -4.17% -4.79% -5.50% -
ROE 5.34% 0.74% 0.87% 1.17% -10.14% -7.94% -5.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.58 54.00 36.52 18.70 84.54 57.84 38.52 58.17%
EPS 2.72 0.26 0.31 0.41 -2.97 -2.77 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.3501 0.3561 0.3516 0.3475 0.3489 0.3553 27.22%
Adjusted Per Share Value based on latest NOSH - 104,390
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.65 4.76 3.20 1.62 6.18 5.02 3.34 58.33%
EPS 0.24 0.02 0.03 0.04 -0.26 -0.24 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0309 0.0312 0.0305 0.0254 0.0303 0.0308 27.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.265 0.21 0.285 0.27 0.28 0.29 0.315 -
P/RPS 0.35 0.39 0.78 1.44 0.33 0.50 0.82 -43.33%
P/EPS 9.74 80.77 91.94 65.85 -7.95 -10.47 -14.86 -
EY 10.27 1.24 1.09 1.52 -12.59 -9.55 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.80 0.77 0.81 0.83 0.89 -30.13%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 25/02/15 25/11/14 20/08/14 30/05/14 24/02/14 18/11/13 -
Price 0.24 0.22 0.265 0.285 0.27 0.28 0.31 -
P/RPS 0.31 0.41 0.73 1.52 0.32 0.48 0.80 -46.87%
P/EPS 8.82 84.62 85.48 69.51 -7.66 -10.11 -14.62 -
EY 11.34 1.18 1.17 1.44 -13.05 -9.89 -6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.74 0.81 0.78 0.80 0.87 -33.69%

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