[ATIS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.33%
YoY- 24.11%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 668,698 628,118 526,552 451,445 424,725 411,592 96,699 262.54%
PBT 67,778 40,778 35,112 60,526 39,065 11,946 141 6013.38%
Tax -12,518 -10,762 -8,760 -4,578 -2,492 552 1,605 -
NP 55,260 30,016 26,352 55,948 36,573 12,498 1,746 898.46%
-
NP to SH 45,889 21,682 22,964 53,399 33,941 10,332 1,496 877.86%
-
Tax Rate 18.47% 26.39% 24.95% 7.56% 6.38% -4.62% -1,138.30% -
Total Cost 613,438 598,102 500,200 395,497 388,152 399,094 94,953 246.48%
-
Net Worth 298,768 273,585 268,789 264,173 238,422 159,565 266,252 7.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 298,768 273,585 268,789 264,173 238,422 159,565 266,252 7.97%
NOSH 146,455 146,302 146,081 146,763 147,174 159,565 147,917 -0.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.26% 4.78% 5.00% 12.39% 8.61% 3.04% 1.81% -
ROE 15.36% 7.93% 8.54% 20.21% 14.24% 6.48% 0.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 456.59 429.33 360.45 307.60 288.59 257.95 65.37 264.96%
EPS 31.33 14.82 15.72 36.26 22.97 6.96 1.01 885.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.87 1.84 1.80 1.62 1.00 1.80 8.69%
Adjusted Per Share Value based on latest NOSH - 145,885
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 455.90 428.23 358.99 307.78 289.56 280.61 65.93 262.53%
EPS 31.29 14.78 15.66 36.41 23.14 7.04 1.02 877.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0369 1.8652 1.8325 1.8011 1.6255 1.0879 1.8152 7.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.26 1.12 0.99 0.99 1.00 1.10 -
P/RPS 0.23 0.29 0.31 0.32 0.34 0.39 1.68 -73.40%
P/EPS 3.35 8.50 7.12 2.72 4.29 15.44 108.76 -90.15%
EY 29.84 11.76 14.04 36.75 23.29 6.48 0.92 914.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.61 0.55 0.61 1.00 0.61 -11.24%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 28/05/09 -
Price 1.08 1.16 1.17 0.95 0.96 0.95 1.01 -
P/RPS 0.24 0.27 0.32 0.31 0.33 0.37 1.54 -71.00%
P/EPS 3.45 7.83 7.44 2.61 4.16 14.67 99.86 -89.37%
EY 29.01 12.78 13.44 38.30 24.02 6.82 1.00 842.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.64 0.53 0.59 0.95 0.56 -3.60%

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