[ATIS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -74.22%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 529,104 391,018 253,210 126,093 454,243 335,576 216,424 81.37%
PBT 37,488 26,409 16,807 7,787 30,353 21,867 15,474 80.28%
Tax -9,872 -7,051 -4,670 -2,255 -9,015 -5,812 -4,410 71.04%
NP 27,616 19,358 12,137 5,532 21,338 16,055 11,064 83.90%
-
NP to SH 27,093 19,197 11,929 5,384 20,888 15,590 10,735 85.26%
-
Tax Rate 26.33% 26.70% 27.79% 28.96% 29.70% 26.58% 28.50% -
Total Cost 501,488 371,660 241,073 120,561 432,905 319,521 205,360 81.24%
-
Net Worth 198,530 188,953 182,667 174,702 169,936 165,107 165,153 13.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 198,530 188,953 182,667 174,702 169,936 165,107 165,153 13.04%
NOSH 158,824 158,784 158,841 158,820 158,818 158,757 158,801 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.22% 4.95% 4.79% 4.39% 4.70% 4.78% 5.11% -
ROE 13.65% 10.16% 6.53% 3.08% 12.29% 9.44% 6.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 333.14 246.26 159.41 79.39 286.01 211.38 136.29 81.35%
EPS 17.06 12.09 7.51 3.39 13.15 9.82 6.76 85.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.19 1.15 1.10 1.07 1.04 1.04 13.03%
Adjusted Per Share Value based on latest NOSH - 158,820
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 360.73 266.58 172.63 85.97 309.69 228.79 147.55 81.38%
EPS 18.47 13.09 8.13 3.67 14.24 10.63 7.32 85.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3535 1.2882 1.2454 1.1911 1.1586 1.1257 1.126 13.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.29 1.00 0.88 0.89 0.75 0.74 0.74 -
P/RPS 0.39 0.41 0.55 1.12 0.26 0.35 0.54 -19.48%
P/EPS 7.56 8.27 11.72 26.25 5.70 7.54 10.95 -21.86%
EY 13.22 12.09 8.53 3.81 17.54 13.27 9.14 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.77 0.81 0.70 0.71 0.71 28.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 -
Price 1.41 1.05 0.95 0.82 0.77 0.74 0.76 -
P/RPS 0.42 0.43 0.60 1.03 0.27 0.35 0.56 -17.43%
P/EPS 8.27 8.68 12.65 24.19 5.85 7.54 11.24 -18.48%
EY 12.10 11.51 7.91 4.13 17.08 13.27 8.89 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 0.83 0.75 0.72 0.71 0.73 33.77%

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