[ATIS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.74%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 260,236 250,152 221,024 215,971 206,572 96,308 192,588 22.20%
PBT 35,472 34,524 28,736 29,320 29,954 13,962 28,284 16.27%
Tax -11,916 -11,852 -10,364 -17,385 -19,882 -11,984 -7,852 32.02%
NP 23,556 22,672 18,372 11,935 10,072 1,978 20,432 9.94%
-
NP to SH 23,556 22,664 18,372 18,703 19,841 1,978 20,432 9.94%
-
Tax Rate 33.59% 34.33% 36.07% 59.29% 66.38% 85.83% 27.76% -
Total Cost 236,680 227,480 202,652 204,036 196,500 94,330 172,156 23.61%
-
Net Worth 0 0 107,929 96,974 90,485 8,978 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,001 11,998 - - - - - -
Div Payout % 25.48% 52.94% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 0 107,929 96,974 90,485 8,978 0 -
NOSH 120,036 119,988 119,921 111,465 109,018 13,204 119,991 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.05% 9.06% 8.31% 5.53% 4.88% 2.05% 10.61% -
ROE 0.00% 0.00% 17.02% 19.29% 21.93% 22.03% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 216.80 208.48 184.31 193.76 189.48 729.37 160.50 22.17%
EPS 15.10 14.52 15.32 16.62 18.20 14.98 0.00 -
DPS 5.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.90 0.87 0.83 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,754
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 177.42 170.55 150.69 147.24 140.83 65.66 131.30 22.20%
EPS 16.06 15.45 12.53 12.75 13.53 1.35 13.93 9.94%
DPS 4.09 8.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7358 0.6611 0.6169 0.0612 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.86 2.51 1.83 1.62 1.60 0.00 0.00 -
P/RPS 1.32 1.20 0.99 0.84 0.84 0.00 0.00 -
P/EPS 14.57 13.29 11.95 9.65 8.79 0.00 0.00 -
EY 6.86 7.53 8.37 10.36 11.37 0.00 0.00 -
DY 1.75 3.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.03 1.86 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 19/08/03 28/05/03 27/02/03 30/12/02 02/08/02 - -
Price 2.95 2.67 2.28 1.74 1.59 0.00 0.00 -
P/RPS 1.36 1.28 1.24 0.90 0.84 0.00 0.00 -
P/EPS 15.03 14.14 14.88 10.37 8.74 0.00 0.00 -
EY 6.65 7.07 6.72 9.64 11.45 0.00 0.00 -
DY 1.69 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.53 2.00 1.92 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