[ATAIMS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 88.25%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 105,426 109,048 125,140 33,550 35,026 44,502 47,134 14.35%
PBT 3,064 734 -2,958 -2,878 -17,684 -10,458 -2,570 -
Tax -1,104 -2,116 -556 1,400 0 242 2,570 -
NP 1,960 -1,382 -3,514 -1,478 -17,684 -10,216 0 -
-
NP to SH 1,960 -1,382 -3,514 -1,478 -17,684 -10,216 -3,086 -
-
Tax Rate 36.03% 288.28% - - - - - -
Total Cost 103,466 110,430 128,654 35,028 52,710 54,718 47,134 13.99%
-
Net Worth 33,963 30,632 33,792 -55,521 -39,433 -12,921 -19,673 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 33,963 30,632 33,792 -55,521 -39,433 -12,921 -19,673 -
NOSH 96,078 73,902 73,208 43,727 43,859 43,845 38,575 16.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.86% -1.27% -2.81% -4.41% -50.49% -22.96% 0.00% -
ROE 5.77% -4.51% -10.40% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 109.73 147.56 170.94 76.72 79.86 101.50 122.19 -1.77%
EPS 2.04 -1.88 -4.80 -3.38 -40.32 -23.30 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3535 0.4145 0.4616 -1.2697 -0.8991 -0.2947 -0.51 -
Adjusted Per Share Value based on latest NOSH - 43,830
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.75 9.05 10.39 2.79 2.91 3.70 3.91 14.36%
EPS 0.16 -0.11 -0.29 -0.12 -1.47 -0.85 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0254 0.0281 -0.0461 -0.0327 -0.0107 -0.0163 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.16 0.20 0.50 0.15 0.17 0.41 0.98 -
P/RPS 0.15 0.14 0.29 0.20 0.21 0.40 0.80 -24.33%
P/EPS 7.84 -10.69 -10.42 -4.44 -0.42 -1.76 -12.25 -
EY 12.75 -9.35 -9.60 -22.53 -237.18 -56.83 -8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 1.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 30/11/04 21/11/03 28/11/02 04/02/02 29/11/00 -
Price 0.18 0.16 0.42 0.20 0.09 0.52 0.98 -
P/RPS 0.16 0.11 0.25 0.26 0.11 0.51 0.80 -23.51%
P/EPS 8.82 -8.56 -8.75 -5.92 -0.22 -2.23 -12.25 -
EY 11.33 -11.69 -11.43 -16.90 -448.00 -44.81 -8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.91 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