[ATIS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 93.99%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 100,771 406,627 312,690 206,649 96,085 362,410 274,026 -48.76%
PBT 8,206 30,775 25,854 17,335 8,762 34,763 35,691 -62.57%
Tax -2,400 -7,666 -7,902 -5,147 -2,676 -11,610 -11,198 -64.28%
NP 5,806 23,109 17,952 12,188 6,086 23,153 24,493 -61.79%
-
NP to SH 5,574 22,175 16,978 11,321 5,836 23,153 24,493 -62.82%
-
Tax Rate 29.25% 24.91% 30.56% 29.69% 30.54% 33.40% 31.37% -
Total Cost 94,965 383,518 294,738 194,461 89,999 339,257 249,533 -47.57%
-
Net Worth 160,391 154,031 146,115 136,550 131,627 125,451 130,163 14.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,940 7,939 - - - 11,909 3,968 58.99%
Div Payout % 142.45% 35.81% - - - 51.44% 16.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 160,391 154,031 146,115 136,550 131,627 125,451 130,163 14.98%
NOSH 158,803 158,795 158,821 158,779 158,586 158,799 158,736 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.76% 5.68% 5.74% 5.90% 6.33% 6.39% 8.94% -
ROE 3.48% 14.40% 11.62% 8.29% 4.43% 18.46% 18.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.46 256.07 196.88 130.15 60.59 228.22 172.63 -48.77%
EPS 3.51 14.00 10.69 7.13 3.68 14.58 15.43 -62.83%
DPS 5.00 5.00 0.00 0.00 0.00 7.50 2.50 58.94%
NAPS 1.01 0.97 0.92 0.86 0.83 0.79 0.82 14.94%
Adjusted Per Share Value based on latest NOSH - 158,985
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.70 277.23 213.18 140.89 65.51 247.08 186.82 -48.76%
EPS 3.80 15.12 11.58 7.72 3.98 15.78 16.70 -62.82%
DPS 5.41 5.41 0.00 0.00 0.00 8.12 2.71 58.74%
NAPS 1.0935 1.0501 0.9962 0.931 0.8974 0.8553 0.8874 14.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.79 0.90 1.10 1.28 1.60 1.88 -
P/RPS 1.26 0.31 0.46 0.85 2.11 0.70 1.09 10.17%
P/EPS 22.79 5.66 8.42 15.43 34.78 10.97 12.18 52.01%
EY 4.39 17.68 11.88 6.48 2.88 9.11 8.21 -34.19%
DY 6.25 6.33 0.00 0.00 0.00 4.69 1.33 181.35%
P/NAPS 0.79 0.81 0.98 1.28 1.54 2.03 2.29 -50.90%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 23/02/06 23/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.72 0.79 0.89 0.91 1.21 1.31 1.60 -
P/RPS 1.13 0.31 0.45 0.70 2.00 0.57 0.93 13.90%
P/EPS 20.51 5.66 8.33 12.76 32.88 8.98 10.37 57.76%
EY 4.87 17.68 12.01 7.84 3.04 11.13 9.64 -36.64%
DY 6.94 6.33 0.00 0.00 0.00 5.73 1.56 171.23%
P/NAPS 0.71 0.81 0.97 1.06 1.46 1.66 1.95 -49.10%

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