[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 49.97%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 216,424 100,771 406,627 312,690 206,649 96,085 362,410 -29.06%
PBT 15,474 8,206 30,775 25,854 17,335 8,762 34,763 -41.67%
Tax -4,410 -2,400 -7,666 -7,902 -5,147 -2,676 -11,610 -47.52%
NP 11,064 5,806 23,109 17,952 12,188 6,086 23,153 -38.84%
-
NP to SH 10,735 5,574 22,175 16,978 11,321 5,836 23,153 -40.06%
-
Tax Rate 28.50% 29.25% 24.91% 30.56% 29.69% 30.54% 33.40% -
Total Cost 205,360 94,965 383,518 294,738 194,461 89,999 339,257 -28.42%
-
Net Worth 165,153 160,391 154,031 146,115 136,550 131,627 125,451 20.09%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 7,940 7,939 - - - 11,909 -
Div Payout % - 142.45% 35.81% - - - 51.44% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 165,153 160,391 154,031 146,115 136,550 131,627 125,451 20.09%
NOSH 158,801 158,803 158,795 158,821 158,779 158,586 158,799 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.11% 5.76% 5.68% 5.74% 5.90% 6.33% 6.39% -
ROE 6.50% 3.48% 14.40% 11.62% 8.29% 4.43% 18.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 136.29 63.46 256.07 196.88 130.15 60.59 228.22 -29.06%
EPS 6.76 3.51 14.00 10.69 7.13 3.68 14.58 -40.06%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 1.04 1.01 0.97 0.92 0.86 0.83 0.79 20.09%
Adjusted Per Share Value based on latest NOSH - 158,904
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 147.55 68.70 277.23 213.18 140.89 65.51 247.08 -29.06%
EPS 7.32 3.80 15.12 11.58 7.72 3.98 15.78 -40.04%
DPS 0.00 5.41 5.41 0.00 0.00 0.00 8.12 -
NAPS 1.126 1.0935 1.0501 0.9962 0.931 0.8974 0.8553 20.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.74 0.80 0.79 0.90 1.10 1.28 1.60 -
P/RPS 0.54 1.26 0.31 0.46 0.85 2.11 0.70 -15.87%
P/EPS 10.95 22.79 5.66 8.42 15.43 34.78 10.97 -0.12%
EY 9.14 4.39 17.68 11.88 6.48 2.88 9.11 0.21%
DY 0.00 6.25 6.33 0.00 0.00 0.00 4.69 -
P/NAPS 0.71 0.79 0.81 0.98 1.28 1.54 2.03 -50.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 26/05/06 23/02/06 23/11/05 30/08/05 27/05/05 -
Price 0.76 0.72 0.79 0.89 0.91 1.21 1.31 -
P/RPS 0.56 1.13 0.31 0.45 0.70 2.00 0.57 -1.17%
P/EPS 11.24 20.51 5.66 8.33 12.76 32.88 8.98 16.12%
EY 8.89 4.87 17.68 12.01 7.84 3.04 11.13 -13.90%
DY 0.00 6.94 6.33 0.00 0.00 0.00 5.73 -
P/NAPS 0.73 0.71 0.81 0.97 1.06 1.46 1.66 -42.14%

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