[ATIS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.0%
YoY- 1435.03%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 750,159 668,698 628,118 526,552 451,445 424,725 411,592 49.04%
PBT 80,202 67,778 40,778 35,112 60,526 39,065 11,946 254.65%
Tax -12,385 -12,518 -10,762 -8,760 -4,578 -2,492 552 -
NP 67,817 55,260 30,016 26,352 55,948 36,573 12,498 207.84%
-
NP to SH 24,854 45,889 21,682 22,964 53,399 33,941 10,332 79.24%
-
Tax Rate 15.44% 18.47% 26.39% 24.95% 7.56% 6.38% -4.62% -
Total Cost 682,342 613,438 598,102 500,200 395,497 388,152 399,094 42.84%
-
Net Worth 309,703 298,768 273,585 268,789 264,173 238,422 159,565 55.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 309,703 298,768 273,585 268,789 264,173 238,422 159,565 55.41%
NOSH 146,778 146,455 146,302 146,081 146,763 147,174 159,565 -5.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.04% 8.26% 4.78% 5.00% 12.39% 8.61% 3.04% -
ROE 8.03% 15.36% 7.93% 8.54% 20.21% 14.24% 6.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.08 456.59 429.33 360.45 307.60 288.59 257.95 57.55%
EPS 16.96 31.33 14.82 15.72 36.26 22.97 6.96 80.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.04 1.87 1.84 1.80 1.62 1.00 64.28%
Adjusted Per Share Value based on latest NOSH - 146,081
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.43 455.90 428.23 358.99 307.78 289.56 280.61 49.04%
EPS 16.94 31.29 14.78 15.66 36.41 23.14 7.04 79.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1115 2.0369 1.8652 1.8325 1.8011 1.6255 1.0879 55.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.05 1.26 1.12 0.99 0.99 1.00 -
P/RPS 0.21 0.23 0.29 0.31 0.32 0.34 0.39 -33.73%
P/EPS 6.20 3.35 8.50 7.12 2.72 4.29 15.44 -45.48%
EY 16.13 29.84 11.76 14.04 36.75 23.29 6.48 83.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.67 0.61 0.55 0.61 1.00 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 -
Price 1.06 1.08 1.16 1.17 0.95 0.96 0.95 -
P/RPS 0.21 0.24 0.27 0.32 0.31 0.33 0.37 -31.37%
P/EPS 6.26 3.45 7.83 7.44 2.61 4.16 14.67 -43.23%
EY 15.97 29.01 12.78 13.44 38.30 24.02 6.82 76.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.62 0.64 0.53 0.59 0.95 -34.73%

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