[ATIS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 23.36%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 289,084 206,946 130,118 62,538 55,256 215,971 154,929 51.50%
PBT 37,845 29,026 17,736 8,631 7,184 29,320 22,466 41.53%
Tax -12,423 -9,906 -5,958 -2,963 -2,591 -17,385 -14,912 -11.45%
NP 25,422 19,120 11,778 5,668 4,593 11,935 7,554 124.40%
-
NP to SH 25,422 19,120 11,778 5,666 4,593 18,703 14,881 42.85%
-
Tax Rate 32.83% 34.13% 33.59% 34.33% 36.07% 59.29% 66.38% -
Total Cost 263,662 187,826 118,340 56,870 50,663 204,036 147,375 47.32%
-
Net Worth 109,231 0 0 0 107,929 96,974 90,485 13.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 11,703 3,000 3,000 2,999 - - - -
Div Payout % 46.04% 15.69% 25.48% 52.94% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 109,231 0 0 0 107,929 96,974 90,485 13.36%
NOSH 156,045 120,005 120,036 119,988 119,921 111,465 109,018 26.98%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.79% 9.24% 9.05% 9.06% 8.31% 5.53% 4.88% -
ROE 23.27% 0.00% 0.00% 0.00% 4.26% 19.29% 16.45% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 185.26 172.45 108.40 52.12 46.08 193.76 142.11 19.31%
EPS 16.30 12.26 7.55 3.63 3.83 16.62 13.65 12.54%
DPS 7.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.70 0.00 0.00 0.00 0.90 0.87 0.83 -10.72%
Adjusted Per Share Value based on latest NOSH - 120,042
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 197.09 141.09 88.71 42.64 37.67 147.24 105.63 51.50%
EPS 17.33 13.04 8.03 3.86 3.13 12.75 10.15 42.80%
DPS 7.98 2.05 2.05 2.05 0.00 0.00 0.00 -
NAPS 0.7447 0.00 0.00 0.00 0.7358 0.6611 0.6169 13.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.29 3.20 2.86 2.51 1.83 1.62 1.60 -
P/RPS 1.24 1.86 2.64 4.82 3.97 0.84 1.13 6.38%
P/EPS 14.06 20.08 29.15 53.15 47.78 9.65 11.72 12.89%
EY 7.11 4.98 3.43 1.88 2.09 10.36 8.53 -11.42%
DY 3.28 0.78 0.87 1.00 0.00 0.00 0.00 -
P/NAPS 3.27 0.00 0.00 0.00 2.03 1.86 1.93 42.07%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 21/11/03 19/08/03 28/05/03 27/02/03 30/12/02 -
Price 2.00 3.14 2.95 2.67 2.28 1.74 1.59 -
P/RPS 1.08 1.82 2.72 5.12 4.95 0.90 1.12 -2.39%
P/EPS 12.28 19.71 30.07 56.54 59.53 10.37 11.65 3.57%
EY 8.15 5.07 3.33 1.77 1.68 9.64 8.58 -3.36%
DY 3.75 0.80 0.85 0.94 0.00 0.00 0.00 -
P/NAPS 2.86 0.00 0.00 0.00 2.53 2.00 1.92 30.39%

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