[ATIS] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 5.85%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 601,698 670,615 814,554 529,104 521,357 506,420 504,372 12.42%
PBT 55,248 51,801 67,836 37,488 35,212 33,614 31,148 46.27%
Tax -9,066 -12,367 -15,468 -9,872 -9,401 -9,340 -9,020 0.33%
NP 46,182 39,434 52,368 27,616 25,810 24,274 22,128 62.94%
-
NP to SH 43,024 36,892 49,890 27,093 25,596 23,858 21,536 58.28%
-
Tax Rate 16.41% 23.87% 22.80% 26.33% 26.70% 27.79% 28.96% -
Total Cost 555,516 631,180 762,186 501,488 495,546 482,146 482,244 9.84%
-
Net Worth 189,191 195,006 201,912 198,530 188,953 182,667 174,702 5.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 189,191 195,006 201,912 198,530 188,953 182,667 174,702 5.42%
NOSH 140,141 152,348 158,986 158,824 158,784 158,841 158,820 -7.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.68% 5.88% 6.43% 5.22% 4.95% 4.79% 4.39% -
ROE 22.74% 18.92% 24.71% 13.65% 13.55% 13.06% 12.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 429.35 440.18 512.34 333.14 328.34 318.82 317.57 22.15%
EPS 28.56 24.22 31.38 17.06 16.12 15.02 13.56 63.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.27 1.25 1.19 1.15 1.10 14.55%
Adjusted Per Share Value based on latest NOSH - 158,922
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 410.22 457.20 555.34 360.73 355.45 345.26 343.87 12.42%
EPS 29.33 25.15 34.01 18.47 17.45 16.27 14.68 58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2898 1.3295 1.3766 1.3535 1.2882 1.2454 1.1911 5.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.02 1.26 1.39 1.29 1.00 0.88 0.89 -
P/RPS 0.24 0.29 0.27 0.39 0.30 0.28 0.28 -9.72%
P/EPS 3.32 5.20 4.43 7.56 6.20 5.86 6.56 -36.36%
EY 30.10 19.22 22.58 13.22 16.12 17.07 15.24 57.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.98 1.09 1.03 0.84 0.77 0.81 -4.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 11/11/08 14/08/08 27/05/08 26/02/08 21/11/07 23/08/07 -
Price 0.97 1.01 1.37 1.41 1.05 0.95 0.82 -
P/RPS 0.23 0.23 0.27 0.42 0.32 0.30 0.26 -7.81%
P/EPS 3.16 4.17 4.37 8.27 6.51 6.32 6.05 -35.01%
EY 31.65 23.98 22.91 12.10 15.35 15.81 16.54 53.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 1.08 1.13 0.88 0.83 0.75 -2.67%

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