[ATIS] QoQ Annualized Quarter Result on 31-Dec-2008

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 16.62%
YoY- 68.09%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 424,725 411,592 96,699 601,698 670,615 814,554 529,104 -13.61%
PBT 39,065 11,946 141 55,248 51,801 67,836 37,488 2.78%
Tax -2,492 552 1,605 -9,066 -12,367 -15,468 -9,872 -60.02%
NP 36,573 12,498 1,746 46,182 39,434 52,368 27,616 20.57%
-
NP to SH 33,941 10,332 1,496 43,024 36,892 49,890 27,093 16.19%
-
Tax Rate 6.38% -4.62% -1,138.30% 16.41% 23.87% 22.80% 26.33% -
Total Cost 388,152 399,094 94,953 555,516 631,180 762,186 501,488 -15.68%
-
Net Worth 238,422 159,565 266,252 189,191 195,006 201,912 198,530 12.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 238,422 159,565 266,252 189,191 195,006 201,912 198,530 12.97%
NOSH 147,174 159,565 147,917 140,141 152,348 158,986 158,824 -4.94%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.61% 3.04% 1.81% 7.68% 5.88% 6.43% 5.22% -
ROE 14.24% 6.48% 0.56% 22.74% 18.92% 24.71% 13.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 288.59 257.95 65.37 429.35 440.18 512.34 333.14 -9.11%
EPS 22.97 6.96 1.01 28.56 24.22 31.38 17.06 21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.80 1.35 1.28 1.27 1.25 18.85%
Adjusted Per Share Value based on latest NOSH - 151,261
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 289.56 280.61 65.93 410.22 457.20 555.34 360.73 -13.61%
EPS 23.14 7.04 1.02 29.33 25.15 34.01 18.47 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6255 1.0879 1.8152 1.2898 1.3295 1.3766 1.3535 12.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.99 1.00 1.10 1.02 1.26 1.39 1.29 -
P/RPS 0.34 0.39 1.68 0.24 0.29 0.27 0.39 -8.73%
P/EPS 4.29 15.44 108.76 3.32 5.20 4.43 7.56 -31.43%
EY 23.29 6.48 0.92 30.10 19.22 22.58 13.22 45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.00 0.61 0.76 0.98 1.09 1.03 -29.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 27/05/08 -
Price 0.96 0.95 1.01 0.97 1.01 1.37 1.41 -
P/RPS 0.33 0.37 1.54 0.23 0.23 0.27 0.42 -14.83%
P/EPS 4.16 14.67 99.86 3.16 4.17 4.37 8.27 -36.72%
EY 24.02 6.82 1.00 31.65 23.98 22.91 12.10 57.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.95 0.56 0.72 0.79 1.08 1.13 -35.13%

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