[ATAIMS] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 82.15%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 139,187 108,604 126,443 114,312 34,425 39,311 40,709 22.72%
PBT 7,187 -1,497 2,325 240 -19,266 -26,778 -10,077 -
Tax 2,357 98 -2,289 -1,003 6 -125 3,485 -6.30%
NP 9,544 -1,399 36 -763 -19,260 -26,903 -6,592 -
-
NP to SH 9,544 -1,399 36 -763 -19,260 -26,903 -9,556 -
-
Tax Rate -32.80% - 98.45% 417.92% - - - -
Total Cost 129,643 110,003 126,407 115,075 53,685 66,214 47,301 18.28%
-
Net Worth 43,992 34,278 0 34,466 -58,475 -40,433 -17,775 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 43,992 34,278 0 34,466 -58,475 -40,433 -17,775 -
NOSH 104,322 98,444 76,714 72,990 43,890 43,782 43,835 15.53%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.86% -1.29% 0.03% -0.67% -55.95% -68.44% -16.19% -
ROE 21.69% -4.08% 0.00% -2.21% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.42 110.32 164.82 156.61 78.43 89.79 92.87 6.22%
EPS 9.15 -1.42 0.05 -1.05 -43.88 -61.45 -21.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4217 0.3482 0.00 0.4722 -1.3323 -0.9235 -0.4055 -
Adjusted Per Share Value based on latest NOSH - 72,990
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.56 9.02 10.50 9.49 2.86 3.26 3.38 22.73%
EPS 0.79 -0.12 0.00 -0.06 -1.60 -2.23 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0285 0.00 0.0286 -0.0486 -0.0336 -0.0148 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.19 0.19 0.15 0.38 0.25 0.11 0.50 -
P/RPS 0.14 0.17 0.09 0.24 0.32 0.12 0.54 -20.13%
P/EPS 2.08 -13.37 319.65 -36.35 -0.57 -0.18 -2.29 -
EY 48.15 -7.48 0.31 -2.75 -175.53 -558.61 -43.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.00 0.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 01/03/06 28/02/05 27/02/04 26/02/03 28/02/02 -
Price 0.18 0.28 0.19 0.31 1.28 0.11 0.32 -
P/RPS 0.13 0.25 0.12 0.20 1.63 0.12 0.34 -14.79%
P/EPS 1.97 -19.70 404.88 -29.66 -2.92 -0.18 -1.47 -
EY 50.83 -5.08 0.25 -3.37 -34.28 -558.61 -68.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.80 0.00 0.66 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