[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 49.23%
YoY- 28.1%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 206,649 96,085 362,410 274,026 180,856 88,820 289,084 -20.03%
PBT 17,335 8,762 34,763 35,691 23,834 12,194 37,845 -40.55%
Tax -5,147 -2,676 -11,610 -11,198 -7,421 -3,831 -12,423 -44.39%
NP 12,188 6,086 23,153 24,493 16,413 8,363 25,422 -38.71%
-
NP to SH 11,321 5,836 23,153 24,493 16,413 8,363 25,422 -41.65%
-
Tax Rate 29.69% 30.54% 33.40% 31.37% 31.14% 31.42% 32.83% -
Total Cost 194,461 89,999 339,257 249,533 164,443 80,457 263,662 -18.35%
-
Net Worth 136,550 131,627 125,451 130,163 128,573 120,604 109,231 16.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 11,909 3,968 3,968 3,967 11,703 -
Div Payout % - - 51.44% 16.20% 24.18% 47.44% 46.04% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 136,550 131,627 125,451 130,163 128,573 120,604 109,231 16.03%
NOSH 158,779 158,586 158,799 158,736 158,733 158,690 156,045 1.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.90% 6.33% 6.39% 8.94% 9.08% 9.42% 8.79% -
ROE 8.29% 4.43% 18.46% 18.82% 12.77% 6.93% 23.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.15 60.59 228.22 172.63 113.94 55.97 185.26 -20.95%
EPS 7.13 3.68 14.58 15.43 10.34 5.27 16.30 -42.34%
DPS 0.00 0.00 7.50 2.50 2.50 2.50 7.50 -
NAPS 0.86 0.83 0.79 0.82 0.81 0.76 0.70 14.69%
Adjusted Per Share Value based on latest NOSH - 158,742
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 140.89 65.51 247.08 186.82 123.30 60.55 197.09 -20.03%
EPS 7.72 3.98 15.78 16.70 11.19 5.70 17.33 -41.64%
DPS 0.00 0.00 8.12 2.71 2.71 2.70 7.98 -
NAPS 0.931 0.8974 0.8553 0.8874 0.8766 0.8222 0.7447 16.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.10 1.28 1.60 1.88 1.70 2.20 2.29 -
P/RPS 0.85 2.11 0.70 1.09 1.49 3.93 1.24 -22.23%
P/EPS 15.43 34.78 10.97 12.18 16.44 41.75 14.06 6.38%
EY 6.48 2.88 9.11 8.21 6.08 2.40 7.11 -5.99%
DY 0.00 0.00 4.69 1.33 1.47 1.14 3.28 -
P/NAPS 1.28 1.54 2.03 2.29 2.10 2.89 3.27 -46.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 27/05/05 25/02/05 07/12/04 27/08/04 26/05/04 -
Price 0.91 1.21 1.31 1.60 1.77 1.84 2.00 -
P/RPS 0.70 2.00 0.57 0.93 1.55 3.29 1.08 -25.08%
P/EPS 12.76 32.88 8.98 10.37 17.12 34.91 12.28 2.58%
EY 7.84 3.04 11.13 9.64 5.84 2.86 8.15 -2.54%
DY 0.00 0.00 5.73 1.56 1.41 1.36 3.75 -
P/NAPS 1.06 1.46 1.66 1.95 2.19 2.42 2.86 -48.37%

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