[ATIS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 392.76%
YoY- 65.6%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 314,059 131,638 451,445 318,544 205,796 96,699 401,132 -15.09%
PBT 20,389 8,778 60,526 29,299 5,973 141 36,832 -32.65%
Tax -5,381 -2,190 -4,578 -1,869 276 1,605 -6,044 -7.47%
NP 15,008 6,588 55,948 27,430 6,249 1,746 30,788 -38.14%
-
NP to SH 10,841 5,741 53,399 25,456 5,166 1,496 26,683 -45.23%
-
Tax Rate 26.39% 24.95% 7.56% 6.38% -4.62% -1,138.30% 16.41% -
Total Cost 299,051 125,050 395,497 291,114 199,547 94,953 370,344 -13.31%
-
Net Worth 273,585 268,789 264,173 238,422 159,565 266,252 189,191 27.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 273,585 268,789 264,173 238,422 159,565 266,252 189,191 27.96%
NOSH 146,302 146,081 146,763 147,174 159,565 147,917 140,141 2.91%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.78% 5.00% 12.39% 8.61% 3.04% 1.81% 7.68% -
ROE 3.96% 2.14% 20.21% 10.68% 3.24% 0.56% 14.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 214.66 90.11 307.60 216.44 128.97 65.37 286.23 -17.49%
EPS 7.41 3.93 36.26 17.23 3.48 1.01 19.04 -46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.80 1.62 1.00 1.80 1.35 24.33%
Adjusted Per Share Value based on latest NOSH - 146,076
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 214.12 89.75 307.78 217.17 140.31 65.93 273.48 -15.08%
EPS 7.39 3.91 36.41 17.36 3.52 1.02 18.19 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8652 1.8325 1.8011 1.6255 1.0879 1.8152 1.2898 27.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.12 0.99 0.99 1.00 1.10 1.02 -
P/RPS 0.59 1.24 0.32 0.46 0.78 1.68 0.36 39.13%
P/EPS 17.00 28.50 2.72 5.72 30.89 108.76 5.36 116.32%
EY 5.88 3.51 36.75 17.47 3.24 0.92 18.67 -53.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.55 0.61 1.00 0.61 0.76 -8.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 28/05/09 26/02/09 -
Price 1.16 1.17 0.95 0.96 0.95 1.01 0.97 -
P/RPS 0.54 1.30 0.31 0.44 0.74 1.54 0.34 36.24%
P/EPS 15.65 29.77 2.61 5.55 29.34 99.86 5.09 111.88%
EY 6.39 3.36 38.30 18.02 3.41 1.00 19.63 -52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.53 0.59 0.95 0.56 0.72 -9.51%

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