[ATIS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 121.56%
YoY- 11.12%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 135,759 529,104 391,018 253,210 126,093 454,243 335,576 -45.33%
PBT 11,306 37,488 26,409 16,807 7,787 30,353 21,867 -35.60%
Tax -2,578 -9,872 -7,051 -4,670 -2,255 -9,015 -5,812 -41.86%
NP 8,728 27,616 19,358 12,137 5,532 21,338 16,055 -33.41%
-
NP to SH 8,315 27,093 19,197 11,929 5,384 20,888 15,590 -34.25%
-
Tax Rate 22.80% 26.33% 26.70% 27.79% 28.96% 29.70% 26.58% -
Total Cost 127,031 501,488 371,660 241,073 120,561 432,905 319,521 -45.96%
-
Net Worth 201,912 198,530 188,953 182,667 174,702 169,936 165,107 14.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 201,912 198,530 188,953 182,667 174,702 169,936 165,107 14.37%
NOSH 158,986 158,824 158,784 158,841 158,820 158,818 158,757 0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.43% 5.22% 4.95% 4.79% 4.39% 4.70% 4.78% -
ROE 4.12% 13.65% 10.16% 6.53% 3.08% 12.29% 9.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.39 333.14 246.26 159.41 79.39 286.01 211.38 -45.38%
EPS 5.23 17.06 12.09 7.51 3.39 13.15 9.82 -34.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.19 1.15 1.10 1.07 1.04 14.26%
Adjusted Per Share Value based on latest NOSH - 158,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 92.56 360.73 266.58 172.63 85.97 309.69 228.79 -45.32%
EPS 5.67 18.47 13.09 8.13 3.67 14.24 10.63 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3766 1.3535 1.2882 1.2454 1.1911 1.1586 1.1257 14.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.39 1.29 1.00 0.88 0.89 0.75 0.74 -
P/RPS 1.63 0.39 0.41 0.55 1.12 0.26 0.35 179.13%
P/EPS 26.58 7.56 8.27 11.72 26.25 5.70 7.54 131.80%
EY 3.76 13.22 12.09 8.53 3.81 17.54 13.27 -56.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.84 0.77 0.81 0.70 0.71 33.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 -
Price 1.37 1.41 1.05 0.95 0.82 0.77 0.74 -
P/RPS 1.60 0.42 0.43 0.60 1.03 0.27 0.35 175.70%
P/EPS 26.20 8.27 8.68 12.65 24.19 5.85 7.54 129.58%
EY 3.82 12.10 11.51 7.91 4.13 17.08 13.27 -56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 0.88 0.83 0.75 0.72 0.71 32.29%

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