[ATAIMS] YoY TTM 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- 29.18%
YoY- 40.91%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 115,095 129,961 83,536 37,307 37,812 43,738 47,464 15.90%
PBT 2,782 -860 -3,402 -17,699 -29,924 -7,168 -16,954 -
Tax 78 -2,139 -872 0 -27 4,793 17,585 -59.44%
NP 2,860 -2,999 -4,274 -17,699 -29,951 -2,375 631 28.62%
-
NP to SH 2,860 -2,999 -4,274 -17,699 -29,951 -6,808 -16,947 -
-
Tax Rate -2.80% - - - - - - -
Total Cost 112,235 132,960 87,810 55,006 67,763 46,113 46,833 15.67%
-
Net Worth 34,187 30,949 33,875 -55,651 -39,436 -12,913 -21,317 -
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 34,187 30,949 33,875 -55,651 -39,436 -12,913 -21,317 -
NOSH 96,712 74,666 73,387 43,830 43,861 43,819 41,800 14.99%
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 2.48% -2.31% -5.12% -47.44% -79.21% -5.43% 1.33% -
ROE 8.37% -9.69% -12.62% 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 119.01 174.05 113.83 85.12 86.21 99.81 113.55 0.78%
EPS 2.96 -4.02 -5.82 -40.38 -68.28 -15.54 -40.54 -
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 9.56 10.79 6.94 3.10 3.14 3.63 3.94 15.91%
EPS 0.24 -0.25 -0.35 -1.47 -2.49 -0.57 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0257 0.0281 -0.0462 -0.0327 -0.0107 -0.0177 -
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 0.13 0.11 0.44 0.18 0.20 0.41 0.86 -27.00%
P/EPS 5.41 -4.98 -8.59 -0.37 -0.25 -2.64 -2.42 -
EY 18.48 -20.08 -11.65 -269.20 -401.68 -37.89 -41.37 -
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 0.15 0.09 0.37 0.23 0.10 0.52 0.86 -25.24%
P/EPS 6.09 -3.98 -7.21 -0.50 -0.13 -3.35 -2.42 -
EY 16.43 -25.10 -13.87 -201.90 -758.72 -29.88 -41.37 -
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