[ATIS] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 903.1%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 250,152 221,024 215,971 206,572 96,308 192,588 171,736 28.58%
PBT 34,524 28,736 29,320 29,954 13,962 28,284 21,898 35.57%
Tax -11,852 -10,364 -17,385 -19,882 -11,984 -7,852 -7,955 30.54%
NP 22,672 18,372 11,935 10,072 1,978 20,432 13,943 38.40%
-
NP to SH 22,664 18,372 18,703 19,841 1,978 20,432 13,943 38.36%
-
Tax Rate 34.33% 36.07% 59.29% 66.38% 85.83% 27.76% 36.33% -
Total Cost 227,480 202,652 204,036 196,500 94,330 172,156 157,793 27.70%
-
Net Worth 0 107,929 96,974 90,485 8,978 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,998 - - - - - - -
Div Payout % 52.94% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 107,929 96,974 90,485 8,978 0 0 -
NOSH 119,988 119,921 111,465 109,018 13,204 119,991 119,991 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.06% 8.31% 5.53% 4.88% 2.05% 10.61% 8.12% -
ROE 0.00% 17.02% 19.29% 21.93% 22.03% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 208.48 184.31 193.76 189.48 729.37 160.50 143.12 28.59%
EPS 14.52 15.32 16.62 18.20 14.98 0.00 11.62 16.06%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.87 0.83 0.68 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,145
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 170.55 150.69 147.24 140.83 65.66 131.30 117.08 28.59%
EPS 15.45 12.53 12.75 13.53 1.35 13.93 9.51 38.31%
DPS 8.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7358 0.6611 0.6169 0.0612 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 2.51 1.83 1.62 1.60 0.00 0.00 0.00 -
P/RPS 1.20 0.99 0.84 0.84 0.00 0.00 0.00 -
P/EPS 13.29 11.95 9.65 8.79 0.00 0.00 0.00 -
EY 7.53 8.37 10.36 11.37 0.00 0.00 0.00 -
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.03 1.86 1.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 28/05/03 27/02/03 30/12/02 02/08/02 - - -
Price 2.67 2.28 1.74 1.59 0.00 0.00 0.00 -
P/RPS 1.28 1.24 0.90 0.84 0.00 0.00 0.00 -
P/EPS 14.14 14.88 10.37 8.74 0.00 0.00 0.00 -
EY 7.07 6.72 9.64 11.45 0.00 0.00 0.00 -
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.53 2.00 1.92 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