[ATIS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.58%
YoY- 109.85%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,153,184 750,159 668,698 628,118 526,552 451,445 424,725 94.74%
PBT 92,120 80,202 67,778 40,778 35,112 60,526 39,065 77.25%
Tax -24,340 -12,385 -12,518 -10,762 -8,760 -4,578 -2,492 357.56%
NP 67,780 67,817 55,260 30,016 26,352 55,948 36,573 50.93%
-
NP to SH 32,480 24,854 45,889 21,682 22,964 53,399 33,941 -2.89%
-
Tax Rate 26.42% 15.44% 18.47% 26.39% 24.95% 7.56% 6.38% -
Total Cost 1,085,404 682,342 613,438 598,102 500,200 395,497 388,152 98.60%
-
Net Worth 317,164 309,703 298,768 273,585 268,789 264,173 238,422 20.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 317,164 309,703 298,768 273,585 268,789 264,173 238,422 20.97%
NOSH 146,835 146,778 146,455 146,302 146,081 146,763 147,174 -0.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.88% 9.04% 8.26% 4.78% 5.00% 12.39% 8.61% -
ROE 10.24% 8.03% 15.36% 7.93% 8.54% 20.21% 14.24% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 785.36 511.08 456.59 429.33 360.45 307.60 288.59 95.03%
EPS 22.12 16.96 31.33 14.82 15.72 36.26 22.97 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.11 2.04 1.87 1.84 1.80 1.62 21.16%
Adjusted Per Share Value based on latest NOSH - 146,609
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 786.20 511.43 455.90 428.23 358.99 307.78 289.56 94.74%
EPS 22.14 16.94 31.29 14.78 15.66 36.41 23.14 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1623 2.1115 2.0369 1.8652 1.8325 1.8011 1.6255 20.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.05 1.05 1.26 1.12 0.99 0.99 -
P/RPS 0.13 0.21 0.23 0.29 0.31 0.32 0.34 -47.35%
P/EPS 4.79 6.20 3.35 8.50 7.12 2.72 4.29 7.63%
EY 20.87 16.13 29.84 11.76 14.04 36.75 23.29 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.67 0.61 0.55 0.61 -13.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 -
Price 1.09 1.06 1.08 1.16 1.17 0.95 0.96 -
P/RPS 0.14 0.21 0.24 0.27 0.32 0.31 0.33 -43.56%
P/EPS 4.93 6.26 3.45 7.83 7.44 2.61 4.16 11.99%
EY 20.29 15.97 29.01 12.78 13.44 38.30 24.02 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.53 0.62 0.64 0.53 0.59 -10.45%

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