[ATIS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -45.84%
YoY- -53.46%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 904,085 965,594 1,153,184 750,159 668,698 628,118 526,552 43.34%
PBT 41,281 57,798 92,120 80,202 67,778 40,778 35,112 11.38%
Tax -15,976 -20,348 -24,340 -12,385 -12,518 -10,762 -8,760 49.21%
NP 25,305 37,450 67,780 67,817 55,260 30,016 26,352 -2.66%
-
NP to SH 18,672 19,814 32,480 24,854 45,889 21,682 22,964 -12.87%
-
Tax Rate 38.70% 35.21% 26.42% 15.44% 18.47% 26.39% 24.95% -
Total Cost 878,780 928,144 1,085,404 682,342 613,438 598,102 500,200 45.54%
-
Net Worth 320,007 318,491 317,164 309,703 298,768 273,585 268,789 12.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 320,007 318,491 317,164 309,703 298,768 273,585 268,789 12.31%
NOSH 146,792 146,770 146,835 146,778 146,455 146,302 146,081 0.32%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.80% 3.88% 5.88% 9.04% 8.26% 4.78% 5.00% -
ROE 5.83% 6.22% 10.24% 8.03% 15.36% 7.93% 8.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 615.89 657.89 785.36 511.08 456.59 429.33 360.45 42.87%
EPS 12.72 13.50 22.12 16.96 31.33 14.82 15.72 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.16 2.11 2.04 1.87 1.84 11.95%
Adjusted Per Share Value based on latest NOSH - 146,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 616.38 658.31 786.20 511.43 455.90 428.23 358.99 43.34%
EPS 12.73 13.51 22.14 16.94 31.29 14.78 15.66 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1817 2.1714 2.1623 2.1115 2.0369 1.8652 1.8325 12.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 1.10 1.06 1.05 1.05 1.26 1.12 -
P/RPS 0.15 0.17 0.13 0.21 0.23 0.29 0.31 -38.33%
P/EPS 7.08 8.15 4.79 6.20 3.35 8.50 7.12 -0.37%
EY 14.13 12.27 20.87 16.13 29.84 11.76 14.04 0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.49 0.50 0.51 0.67 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.12 1.17 1.09 1.06 1.08 1.16 1.17 -
P/RPS 0.18 0.18 0.14 0.21 0.24 0.27 0.32 -31.83%
P/EPS 8.81 8.67 4.93 6.26 3.45 7.83 7.44 11.91%
EY 11.36 11.54 20.29 15.97 29.01 12.78 13.44 -10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.50 0.53 0.62 0.64 -14.03%

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