[ATIS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.83%
YoY- 109.85%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 288,296 750,159 501,524 314,059 131,638 451,445 318,544 -6.44%
PBT 23,030 80,202 50,834 20,389 8,778 60,526 29,299 -14.84%
Tax -6,085 -12,385 -9,389 -5,381 -2,190 -4,578 -1,869 119.82%
NP 16,945 67,817 41,445 15,008 6,588 55,948 27,430 -27.48%
-
NP to SH 8,120 24,854 34,417 10,841 5,741 53,399 25,456 -53.34%
-
Tax Rate 26.42% 15.44% 18.47% 26.39% 24.95% 7.56% 6.38% -
Total Cost 271,351 682,342 460,079 299,051 125,050 395,497 291,114 -4.58%
-
Net Worth 317,164 309,703 298,768 273,585 268,789 264,173 238,422 20.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 317,164 309,703 298,768 273,585 268,789 264,173 238,422 20.97%
NOSH 146,835 146,778 146,455 146,302 146,081 146,763 147,174 -0.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.88% 9.04% 8.26% 4.78% 5.00% 12.39% 8.61% -
ROE 2.56% 8.03% 11.52% 3.96% 2.14% 20.21% 10.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 196.34 511.08 342.44 214.66 90.11 307.60 216.44 -6.29%
EPS 5.53 16.96 23.50 7.41 3.93 36.26 17.23 -53.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.11 2.04 1.87 1.84 1.80 1.62 21.16%
Adjusted Per Share Value based on latest NOSH - 146,609
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 196.55 511.43 341.92 214.12 89.75 307.78 217.17 -6.44%
EPS 5.54 16.94 23.46 7.39 3.91 36.41 17.36 -53.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1623 2.1115 2.0369 1.8652 1.8325 1.8011 1.6255 20.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.05 1.05 1.26 1.12 0.99 0.99 -
P/RPS 0.54 0.21 0.31 0.59 1.24 0.32 0.46 11.29%
P/EPS 19.17 6.20 4.47 17.00 28.50 2.72 5.72 124.11%
EY 5.22 16.13 22.38 5.88 3.51 36.75 17.47 -55.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.67 0.61 0.55 0.61 -13.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 -
Price 1.09 1.06 1.08 1.16 1.17 0.95 0.96 -
P/RPS 0.56 0.21 0.32 0.54 1.30 0.31 0.44 17.45%
P/EPS 19.71 6.26 4.60 15.65 29.77 2.61 5.55 132.95%
EY 5.07 15.97 21.76 6.39 3.36 38.30 18.02 -57.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.53 0.62 0.64 0.53 0.59 -10.45%

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