[ATIS] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 7.28%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 670,615 814,554 529,104 521,357 506,420 504,372 454,243 29.56%
PBT 51,801 67,836 37,488 35,212 33,614 31,148 30,353 42.67%
Tax -12,367 -15,468 -9,872 -9,401 -9,340 -9,020 -9,015 23.39%
NP 39,434 52,368 27,616 25,810 24,274 22,128 21,338 50.42%
-
NP to SH 36,892 49,890 27,093 25,596 23,858 21,536 20,888 45.96%
-
Tax Rate 23.87% 22.80% 26.33% 26.70% 27.79% 28.96% 29.70% -
Total Cost 631,180 762,186 501,488 495,546 482,146 482,244 432,905 28.49%
-
Net Worth 195,006 201,912 198,530 188,953 182,667 174,702 169,936 9.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,006 201,912 198,530 188,953 182,667 174,702 169,936 9.58%
NOSH 152,348 158,986 158,824 158,784 158,841 158,820 158,818 -2.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.88% 6.43% 5.22% 4.95% 4.79% 4.39% 4.70% -
ROE 18.92% 24.71% 13.65% 13.55% 13.06% 12.33% 12.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 440.18 512.34 333.14 328.34 318.82 317.57 286.01 33.19%
EPS 24.22 31.38 17.06 16.12 15.02 13.56 13.15 50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.19 1.15 1.10 1.07 12.65%
Adjusted Per Share Value based on latest NOSH - 158,711
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 457.20 555.34 360.73 355.45 345.26 343.87 309.69 29.56%
EPS 25.15 34.01 18.47 17.45 16.27 14.68 14.24 45.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3295 1.3766 1.3535 1.2882 1.2454 1.1911 1.1586 9.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.26 1.39 1.29 1.00 0.88 0.89 0.75 -
P/RPS 0.29 0.27 0.39 0.30 0.28 0.28 0.26 7.53%
P/EPS 5.20 4.43 7.56 6.20 5.86 6.56 5.70 -5.92%
EY 19.22 22.58 13.22 16.12 17.07 15.24 17.54 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.03 0.84 0.77 0.81 0.70 25.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 14/08/08 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 -
Price 1.01 1.37 1.41 1.05 0.95 0.82 0.77 -
P/RPS 0.23 0.27 0.42 0.32 0.30 0.26 0.27 -10.11%
P/EPS 4.17 4.37 8.27 6.51 6.32 6.05 5.85 -20.15%
EY 23.98 22.91 12.10 15.35 15.81 16.54 17.08 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 1.13 0.88 0.83 0.75 0.72 6.36%

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