[ATAIMS] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -8.82%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 83,536 61,256 37,741 34,425 37,307 37,419 38,045 68.69%
PBT -3,402 -1,364 -3,362 -19,266 -17,699 -24,992 -25,101 -73.51%
Tax -872 -750 -594 6 0 0 0 -
NP -4,274 -2,114 -3,956 -19,260 -17,699 -24,992 -25,101 -69.18%
-
NP to SH -4,274 -2,114 -3,956 -19,260 -17,699 -24,992 -25,101 -69.18%
-
Tax Rate - - - - - - - -
Total Cost 87,810 63,370 41,697 53,685 55,006 62,411 63,146 24.51%
-
Net Worth 33,875 34,217 31,331 -58,475 -55,651 -58,069 -54,924 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 33,875 34,217 31,331 -58,475 -55,651 -58,069 -54,924 -
NOSH 73,387 73,146 64,534 43,890 43,830 43,849 43,858 40.81%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.12% -3.45% -10.48% -55.95% -47.44% -66.79% -65.98% -
ROE -12.62% -6.18% -12.63% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 113.83 83.74 58.48 78.43 85.12 85.34 86.74 19.80%
EPS -5.82 -2.89 -6.13 -43.88 -40.38 -57.00 -57.23 -78.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4616 0.4678 0.4855 -1.3323 -1.2697 -1.3243 -1.2523 -
Adjusted Per Share Value based on latest NOSH - 43,890
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.94 5.09 3.13 2.86 3.10 3.11 3.16 68.71%
EPS -0.35 -0.18 -0.33 -1.60 -1.47 -2.08 -2.08 -69.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0284 0.026 -0.0486 -0.0462 -0.0482 -0.0456 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.71 1.15 0.25 0.15 0.11 0.13 -
P/RPS 0.44 0.85 1.97 0.32 0.18 0.13 0.15 104.51%
P/EPS -8.59 -24.57 -18.76 -0.57 -0.37 -0.19 -0.23 1009.97%
EY -11.65 -4.07 -5.33 -175.53 -269.20 -518.14 -440.24 -91.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.52 2.37 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 21/08/03 29/05/03 -
Price 0.42 0.52 0.67 1.28 0.20 0.14 0.11 -
P/RPS 0.37 0.62 1.15 1.63 0.23 0.16 0.13 100.45%
P/EPS -7.21 -17.99 -10.93 -2.92 -0.50 -0.25 -0.19 1021.78%
EY -13.87 -5.56 -9.15 -34.28 -201.90 -407.11 -520.29 -91.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.38 0.00 0.00 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