[ATIS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.68%
YoY- 41.44%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 920,450 904,085 965,594 1,153,184 750,159 668,698 628,118 28.92%
PBT 34,306 41,281 57,798 92,120 80,202 67,778 40,778 -10.85%
Tax -15,138 -15,976 -20,348 -24,340 -12,385 -12,518 -10,762 25.46%
NP 19,168 25,305 37,450 67,780 67,817 55,260 30,016 -25.78%
-
NP to SH 15,254 18,672 19,814 32,480 24,854 45,889 21,682 -20.84%
-
Tax Rate 44.13% 38.70% 35.21% 26.42% 15.44% 18.47% 26.39% -
Total Cost 901,282 878,780 928,144 1,085,404 682,342 613,438 598,102 31.34%
-
Net Worth 321,523 320,007 318,491 317,164 309,703 298,768 273,585 11.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,523 320,007 318,491 317,164 309,703 298,768 273,585 11.33%
NOSH 146,814 146,792 146,770 146,835 146,778 146,455 146,302 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.08% 2.80% 3.88% 5.88% 9.04% 8.26% 4.78% -
ROE 4.74% 5.83% 6.22% 10.24% 8.03% 15.36% 7.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 626.95 615.89 657.89 785.36 511.08 456.59 429.33 28.62%
EPS 10.39 12.72 13.50 22.12 16.96 31.33 14.82 -21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.17 2.16 2.11 2.04 1.87 11.07%
Adjusted Per Share Value based on latest NOSH - 146,835
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 627.53 616.38 658.31 786.20 511.43 455.90 428.23 28.92%
EPS 10.40 12.73 13.51 22.14 16.94 31.29 14.78 -20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.192 2.1817 2.1714 2.1623 2.1115 2.0369 1.8652 11.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 0.90 1.10 1.06 1.05 1.05 1.26 -
P/RPS 0.19 0.15 0.17 0.13 0.21 0.23 0.29 -24.50%
P/EPS 11.55 7.08 8.15 4.79 6.20 3.35 8.50 22.61%
EY 8.66 14.13 12.27 20.87 16.13 29.84 11.76 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.51 0.49 0.50 0.51 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 -
Price 1.21 1.12 1.17 1.09 1.06 1.08 1.16 -
P/RPS 0.19 0.18 0.18 0.14 0.21 0.24 0.27 -20.83%
P/EPS 11.65 8.81 8.67 4.93 6.26 3.45 7.83 30.23%
EY 8.59 11.36 11.54 20.29 15.97 29.01 12.78 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.50 0.50 0.53 0.62 -7.65%

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