[ATIS] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 3.1%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 529,104 521,357 506,420 504,372 454,243 447,434 432,848 14.30%
PBT 37,488 35,212 33,614 31,148 30,353 29,156 30,948 13.62%
Tax -9,872 -9,401 -9,340 -9,020 -9,015 -7,749 -8,820 7.79%
NP 27,616 25,810 24,274 22,128 21,338 21,406 22,128 15.90%
-
NP to SH 27,093 25,596 23,858 21,536 20,888 20,786 21,470 16.75%
-
Tax Rate 26.33% 26.70% 27.79% 28.96% 29.70% 26.58% 28.50% -
Total Cost 501,488 495,546 482,146 482,244 432,905 426,028 410,720 14.22%
-
Net Worth 198,530 188,953 182,667 174,702 169,936 165,107 165,153 13.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 198,530 188,953 182,667 174,702 169,936 165,107 165,153 13.04%
NOSH 158,824 158,784 158,841 158,820 158,818 158,757 158,801 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.22% 4.95% 4.79% 4.39% 4.70% 4.78% 5.11% -
ROE 13.65% 13.55% 13.06% 12.33% 12.29% 12.59% 13.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 333.14 328.34 318.82 317.57 286.01 281.84 272.57 14.29%
EPS 17.06 16.12 15.02 13.56 13.15 13.09 13.52 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.19 1.15 1.10 1.07 1.04 1.04 13.03%
Adjusted Per Share Value based on latest NOSH - 158,820
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 360.73 355.45 345.26 343.87 309.69 305.05 295.10 14.31%
EPS 18.47 17.45 16.27 14.68 14.24 14.17 14.64 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3535 1.2882 1.2454 1.1911 1.1586 1.1257 1.126 13.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.29 1.00 0.88 0.89 0.75 0.74 0.74 -
P/RPS 0.39 0.30 0.28 0.28 0.26 0.26 0.27 27.75%
P/EPS 7.56 6.20 5.86 6.56 5.70 5.65 5.47 24.05%
EY 13.22 16.12 17.07 15.24 17.54 17.69 18.27 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.77 0.81 0.70 0.71 0.71 28.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 -
Price 1.41 1.05 0.95 0.82 0.77 0.74 0.76 -
P/RPS 0.42 0.32 0.30 0.26 0.27 0.26 0.28 31.00%
P/EPS 8.27 6.51 6.32 6.05 5.85 5.65 5.62 29.34%
EY 12.10 15.35 15.81 16.54 17.08 17.69 17.79 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 0.83 0.75 0.72 0.71 0.73 33.77%

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