[ATIS] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.49%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 521,357 506,420 504,372 454,243 447,434 432,848 403,084 18.65%
PBT 35,212 33,614 31,148 30,353 29,156 30,948 32,824 4.77%
Tax -9,401 -9,340 -9,020 -9,015 -7,749 -8,820 -9,600 -1.38%
NP 25,810 24,274 22,128 21,338 21,406 22,128 23,224 7.27%
-
NP to SH 25,596 23,858 21,536 20,888 20,786 21,470 22,296 9.61%
-
Tax Rate 26.70% 27.79% 28.96% 29.70% 26.58% 28.50% 29.25% -
Total Cost 495,546 482,146 482,244 432,905 426,028 410,720 379,860 19.33%
-
Net Worth 188,953 182,667 174,702 169,936 165,107 165,153 160,391 11.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 31,760 -
Div Payout % - - - - - - 142.45% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 188,953 182,667 174,702 169,936 165,107 165,153 160,391 11.51%
NOSH 158,784 158,841 158,820 158,818 158,757 158,801 158,803 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.95% 4.79% 4.39% 4.70% 4.78% 5.11% 5.76% -
ROE 13.55% 13.06% 12.33% 12.29% 12.59% 13.00% 13.90% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 328.34 318.82 317.57 286.01 281.84 272.57 253.83 18.66%
EPS 16.12 15.02 13.56 13.15 13.09 13.52 14.04 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 1.19 1.15 1.10 1.07 1.04 1.04 1.01 11.52%
Adjusted Per Share Value based on latest NOSH - 159,016
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 355.45 345.26 343.87 309.69 305.05 295.10 274.81 18.65%
EPS 17.45 16.27 14.68 14.24 14.17 14.64 15.20 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 21.65 -
NAPS 1.2882 1.2454 1.1911 1.1586 1.1257 1.126 1.0935 11.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 0.88 0.89 0.75 0.74 0.74 0.80 -
P/RPS 0.30 0.28 0.28 0.26 0.26 0.27 0.32 -4.20%
P/EPS 6.20 5.86 6.56 5.70 5.65 5.47 5.70 5.74%
EY 16.12 17.07 15.24 17.54 17.69 18.27 17.55 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
P/NAPS 0.84 0.77 0.81 0.70 0.71 0.71 0.79 4.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 1.05 0.95 0.82 0.77 0.74 0.76 0.72 -
P/RPS 0.32 0.30 0.26 0.27 0.26 0.28 0.28 9.28%
P/EPS 6.51 6.32 6.05 5.85 5.65 5.62 5.13 17.16%
EY 15.35 15.81 16.54 17.08 17.69 17.79 19.50 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.78 -
P/NAPS 0.88 0.83 0.75 0.72 0.71 0.73 0.71 15.33%

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