[ATAIMS] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[ATAIMS] ATA IMS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 11.62%
YoY- -1175.46%
Quarter Report
Latest QR
Upcoming QR
ATAIMS's Result
ATAIMS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,973,043 3,436,076 2,633,638 121,526 94,797 91,752 74,207 94.02%
PBT 164,486 140,094 138,399 9,723 -47 4,009 -776 -
Tax -38,513 -43,163 -29,957 -21,908 1,180 372 902 -
NP 125,973 96,931 108,442 -12,185 1,133 4,381 126 215.88%
-
NP to SH 125,973 96,931 108,442 -12,185 1,133 4,381 126 215.88%
-
Tax Rate 23.41% 30.81% 21.65% 225.32% - -9.28% - -
Total Cost 3,847,070 3,339,145 2,525,196 133,711 93,664 87,371 74,081 93.03%
-
Net Worth 757,804 662,404 516,158 57,492 56,172 55,030 35,710 66.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 757,804 662,404 516,158 57,492 56,172 55,030 35,710 66.31%
NOSH 1,204,370 1,204,370 1,147,019 114,915 104,468 104,124 101,999 50.84%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.17% 2.82% 4.12% -10.03% 1.20% 4.77% 0.17% -
ROE 16.62% 14.63% 21.01% -21.19% 2.02% 7.96% 0.35% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 330.30 285.30 229.61 105.75 90.74 88.12 72.75 28.65%
EPS 10.47 8.05 9.45 -10.60 1.08 4.21 0.12 110.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.55 0.45 0.5003 0.5377 0.5285 0.3501 10.27%
Adjusted Per Share Value based on latest NOSH - 114,915
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 329.89 285.30 218.67 10.09 7.87 7.62 6.16 94.02%
EPS 10.46 8.05 9.00 -1.01 0.09 0.36 0.01 218.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6292 0.55 0.4286 0.0477 0.0466 0.0457 0.0297 66.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.38 1.74 1.65 1.48 0.42 0.39 0.21 -
P/RPS 0.72 0.61 0.72 1.40 0.46 0.44 0.29 16.34%
P/EPS 22.73 21.62 17.45 -13.96 38.73 9.27 170.00 -28.46%
EY 4.40 4.63 5.73 -7.16 2.58 10.79 0.59 39.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.16 3.67 2.96 0.78 0.74 0.60 35.86%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 26/02/20 26/02/19 26/02/18 21/02/17 22/02/16 25/02/15 -
Price 2.84 1.59 1.77 1.76 0.69 0.37 0.22 -
P/RPS 0.86 0.56 0.77 1.66 0.76 0.42 0.30 19.16%
P/EPS 27.12 19.76 18.72 -16.60 63.62 8.79 178.10 -26.90%
EY 3.69 5.06 5.34 -6.02 1.57 11.37 0.56 36.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 2.89 3.93 3.52 1.28 0.70 0.63 38.78%

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