[ATIS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.52%
YoY- -94.48%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 451,445 424,725 411,592 96,699 601,698 670,615 814,554 -32.45%
PBT 60,526 39,065 11,946 141 55,248 51,801 67,836 -7.30%
Tax -4,578 -2,492 552 1,605 -9,066 -12,367 -15,468 -55.49%
NP 55,948 36,573 12,498 1,746 46,182 39,434 52,368 4.49%
-
NP to SH 53,399 33,941 10,332 1,496 43,024 36,892 49,890 4.62%
-
Tax Rate 7.56% 6.38% -4.62% -1,138.30% 16.41% 23.87% 22.80% -
Total Cost 395,497 388,152 399,094 94,953 555,516 631,180 762,186 -35.34%
-
Net Worth 264,173 238,422 159,565 266,252 189,191 195,006 201,912 19.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,173 238,422 159,565 266,252 189,191 195,006 201,912 19.56%
NOSH 146,763 147,174 159,565 147,917 140,141 152,348 158,986 -5.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.39% 8.61% 3.04% 1.81% 7.68% 5.88% 6.43% -
ROE 20.21% 14.24% 6.48% 0.56% 22.74% 18.92% 24.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 307.60 288.59 257.95 65.37 429.35 440.18 512.34 -28.76%
EPS 36.26 22.97 6.96 1.01 28.56 24.22 31.38 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.62 1.00 1.80 1.35 1.28 1.27 26.09%
Adjusted Per Share Value based on latest NOSH - 147,938
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 307.78 289.56 280.61 65.93 410.22 457.20 555.34 -32.45%
EPS 36.41 23.14 7.04 1.02 29.33 25.15 34.01 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8011 1.6255 1.0879 1.8152 1.2898 1.3295 1.3766 19.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.99 1.00 1.10 1.02 1.26 1.39 -
P/RPS 0.32 0.34 0.39 1.68 0.24 0.29 0.27 11.95%
P/EPS 2.72 4.29 15.44 108.76 3.32 5.20 4.43 -27.69%
EY 36.75 23.29 6.48 0.92 30.10 19.22 22.58 38.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 1.00 0.61 0.76 0.98 1.09 -36.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 -
Price 0.95 0.96 0.95 1.01 0.97 1.01 1.37 -
P/RPS 0.31 0.33 0.37 1.54 0.23 0.23 0.27 9.61%
P/EPS 2.61 4.16 14.67 99.86 3.16 4.17 4.37 -29.01%
EY 38.30 24.02 6.82 1.00 31.65 23.98 22.91 40.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.95 0.56 0.72 0.79 1.08 -37.70%

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