[ATAIMS] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 85.7%
YoY- 553.99%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,105,533 90,959 71,036 68,994 57,319 60,412 71,627 75.63%
PBT 115,800 -452 93 2,133 469 -2,698 4,096 74.49%
Tax -24,068 -392 -142 -328 -200 -195 158 -
NP 91,732 -844 -49 1,805 269 -2,893 4,254 66.79%
-
NP to SH 91,732 -844 -49 1,805 276 -2,893 4,254 66.79%
-
Tax Rate 20.78% - 152.69% 15.38% 42.64% - -3.86% -
Total Cost 2,013,801 91,803 71,085 67,189 57,050 63,305 67,373 76.12%
-
Net Worth 516,158 57,492 52,694 55,141 37,164 36,439 39,237 53.61%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 516,158 57,492 52,694 55,141 37,164 36,439 39,237 53.61%
NOSH 1,147,019 114,915 97,999 104,335 106,153 104,440 104,520 49.04%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.36% -0.93% -0.07% 2.62% 0.47% -4.79% 5.94% -
ROE 17.77% -1.47% -0.09% 3.27% 0.74% -7.94% 10.84% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 183.57 79.15 72.49 66.13 54.00 57.84 68.53 17.83%
EPS 8.00 -0.81 -0.05 1.73 0.26 -2.77 4.07 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.5003 0.5377 0.5285 0.3501 0.3489 0.3754 3.06%
Adjusted Per Share Value based on latest NOSH - 104,124
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 174.76 7.55 5.90 5.73 4.76 5.01 5.95 75.60%
EPS 7.61 -0.07 0.00 0.15 0.02 -0.24 0.35 67.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4284 0.0477 0.0437 0.0458 0.0308 0.0302 0.0326 53.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.65 1.48 0.42 0.39 0.21 0.29 0.28 -
P/RPS 0.90 1.87 0.58 0.59 0.39 0.50 0.41 13.99%
P/EPS 20.63 -201.51 -840.00 22.54 80.77 -10.47 6.88 20.07%
EY 4.85 -0.50 -0.12 4.44 1.24 -9.55 14.54 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.96 0.78 0.74 0.60 0.83 0.75 30.28%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 21/02/17 22/02/16 25/02/15 24/02/14 27/02/13 -
Price 1.77 1.76 0.69 0.37 0.22 0.28 0.27 -
P/RPS 0.96 2.22 0.95 0.56 0.41 0.48 0.39 16.19%
P/EPS 22.13 -239.63 -1,380.00 21.39 84.62 -10.11 6.63 22.23%
EY 4.52 -0.42 -0.07 4.68 1.18 -9.89 15.07 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 3.52 1.28 0.70 0.63 0.80 0.72 32.67%

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