[ATIS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -74.86%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 454,243 335,576 216,424 100,771 406,627 312,690 206,649 69.13%
PBT 30,353 21,867 15,474 8,206 30,775 25,854 17,335 45.32%
Tax -9,015 -5,812 -4,410 -2,400 -7,666 -7,902 -5,147 45.35%
NP 21,338 16,055 11,064 5,806 23,109 17,952 12,188 45.31%
-
NP to SH 20,888 15,590 10,735 5,574 22,175 16,978 11,321 50.48%
-
Tax Rate 29.70% 26.58% 28.50% 29.25% 24.91% 30.56% 29.69% -
Total Cost 432,905 319,521 205,360 94,965 383,518 294,738 194,461 70.57%
-
Net Worth 169,936 165,107 165,153 160,391 154,031 146,115 136,550 15.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 7,940 7,939 - - -
Div Payout % - - - 142.45% 35.81% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 169,936 165,107 165,153 160,391 154,031 146,115 136,550 15.71%
NOSH 158,818 158,757 158,801 158,803 158,795 158,821 158,779 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.70% 4.78% 5.11% 5.76% 5.68% 5.74% 5.90% -
ROE 12.29% 9.44% 6.50% 3.48% 14.40% 11.62% 8.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 286.01 211.38 136.29 63.46 256.07 196.88 130.15 69.10%
EPS 13.15 9.82 6.76 3.51 14.00 10.69 7.13 50.44%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.07 1.04 1.04 1.01 0.97 0.92 0.86 15.69%
Adjusted Per Share Value based on latest NOSH - 158,803
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 309.69 228.79 147.55 68.70 277.23 213.18 140.89 69.13%
EPS 14.24 10.63 7.32 3.80 15.12 11.58 7.72 50.46%
DPS 0.00 0.00 0.00 5.41 5.41 0.00 0.00 -
NAPS 1.1586 1.1257 1.126 1.0935 1.0501 0.9962 0.931 15.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.74 0.74 0.80 0.79 0.90 1.10 -
P/RPS 0.26 0.35 0.54 1.26 0.31 0.46 0.85 -54.63%
P/EPS 5.70 7.54 10.95 22.79 5.66 8.42 15.43 -48.54%
EY 17.54 13.27 9.14 4.39 17.68 11.88 6.48 94.34%
DY 0.00 0.00 0.00 6.25 6.33 0.00 0.00 -
P/NAPS 0.70 0.71 0.71 0.79 0.81 0.98 1.28 -33.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 30/08/06 26/05/06 23/02/06 23/11/05 -
Price 0.77 0.74 0.76 0.72 0.79 0.89 0.91 -
P/RPS 0.27 0.35 0.56 1.13 0.31 0.45 0.70 -47.04%
P/EPS 5.85 7.54 11.24 20.51 5.66 8.33 12.76 -40.57%
EY 17.08 13.27 8.89 4.87 17.68 12.01 7.84 68.13%
DY 0.00 0.00 0.00 6.94 6.33 0.00 0.00 -
P/NAPS 0.72 0.71 0.73 0.71 0.81 0.97 1.06 -22.74%

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