[ATIS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.65%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 965,594 1,153,184 750,159 668,698 628,118 526,552 451,445 66.23%
PBT 57,798 92,120 80,202 67,778 40,778 35,112 60,526 -3.03%
Tax -20,348 -24,340 -12,385 -12,518 -10,762 -8,760 -4,578 171.07%
NP 37,450 67,780 67,817 55,260 30,016 26,352 55,948 -23.53%
-
NP to SH 19,814 32,480 24,854 45,889 21,682 22,964 53,399 -48.45%
-
Tax Rate 35.21% 26.42% 15.44% 18.47% 26.39% 24.95% 7.56% -
Total Cost 928,144 1,085,404 682,342 613,438 598,102 500,200 395,497 76.87%
-
Net Worth 318,491 317,164 309,703 298,768 273,585 268,789 264,173 13.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 318,491 317,164 309,703 298,768 273,585 268,789 264,173 13.31%
NOSH 146,770 146,835 146,778 146,455 146,302 146,081 146,763 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.88% 5.88% 9.04% 8.26% 4.78% 5.00% 12.39% -
ROE 6.22% 10.24% 8.03% 15.36% 7.93% 8.54% 20.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 657.89 785.36 511.08 456.59 429.33 360.45 307.60 66.23%
EPS 13.50 22.12 16.96 31.33 14.82 15.72 36.26 -48.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.16 2.11 2.04 1.87 1.84 1.80 13.31%
Adjusted Per Share Value based on latest NOSH - 146,604
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 658.31 786.20 511.43 455.90 428.23 358.99 307.78 66.23%
EPS 13.51 22.14 16.94 31.29 14.78 15.66 36.41 -48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1714 2.1623 2.1115 2.0369 1.8652 1.8325 1.8011 13.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.10 1.06 1.05 1.05 1.26 1.12 0.99 -
P/RPS 0.17 0.13 0.21 0.23 0.29 0.31 0.32 -34.48%
P/EPS 8.15 4.79 6.20 3.35 8.50 7.12 2.72 108.25%
EY 12.27 20.87 16.13 29.84 11.76 14.04 36.75 -51.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.50 0.51 0.67 0.61 0.55 -4.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 -
Price 1.17 1.09 1.06 1.08 1.16 1.17 0.95 -
P/RPS 0.18 0.14 0.21 0.24 0.27 0.32 0.31 -30.46%
P/EPS 8.67 4.93 6.26 3.45 7.83 7.44 2.61 123.12%
EY 11.54 20.29 15.97 29.01 12.78 13.44 38.30 -55.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.50 0.53 0.62 0.64 0.53 1.25%

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