[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 45.23%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 253,210 126,093 454,243 335,576 216,424 100,771 406,627 -27.05%
PBT 16,807 7,787 30,353 21,867 15,474 8,206 30,775 -33.16%
Tax -4,670 -2,255 -9,015 -5,812 -4,410 -2,400 -7,666 -28.11%
NP 12,137 5,532 21,338 16,055 11,064 5,806 23,109 -34.87%
-
NP to SH 11,929 5,384 20,888 15,590 10,735 5,574 22,175 -33.83%
-
Tax Rate 27.79% 28.96% 29.70% 26.58% 28.50% 29.25% 24.91% -
Total Cost 241,073 120,561 432,905 319,521 205,360 94,965 383,518 -26.59%
-
Net Worth 182,667 174,702 169,936 165,107 165,153 160,391 154,031 12.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 7,940 7,939 -
Div Payout % - - - - - 142.45% 35.81% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,667 174,702 169,936 165,107 165,153 160,391 154,031 12.02%
NOSH 158,841 158,820 158,818 158,757 158,801 158,803 158,795 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.79% 4.39% 4.70% 4.78% 5.11% 5.76% 5.68% -
ROE 6.53% 3.08% 12.29% 9.44% 6.50% 3.48% 14.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 159.41 79.39 286.01 211.38 136.29 63.46 256.07 -27.07%
EPS 7.51 3.39 13.15 9.82 6.76 3.51 14.00 -33.95%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.15 1.10 1.07 1.04 1.04 1.01 0.97 12.00%
Adjusted Per Share Value based on latest NOSH - 158,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 172.63 85.97 309.69 228.79 147.55 68.70 277.23 -27.05%
EPS 8.13 3.67 14.24 10.63 7.32 3.80 15.12 -33.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 5.41 -
NAPS 1.2454 1.1911 1.1586 1.1257 1.126 1.0935 1.0501 12.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.89 0.75 0.74 0.74 0.80 0.79 -
P/RPS 0.55 1.12 0.26 0.35 0.54 1.26 0.31 46.50%
P/EPS 11.72 26.25 5.70 7.54 10.95 22.79 5.66 62.38%
EY 8.53 3.81 17.54 13.27 9.14 4.39 17.68 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.33 -
P/NAPS 0.77 0.81 0.70 0.71 0.71 0.79 0.81 -3.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 26/05/06 -
Price 0.95 0.82 0.77 0.74 0.76 0.72 0.79 -
P/RPS 0.60 1.03 0.27 0.35 0.56 1.13 0.31 55.24%
P/EPS 12.65 24.19 5.85 7.54 11.24 20.51 5.66 70.85%
EY 7.91 4.13 17.08 13.27 8.89 4.87 17.68 -41.47%
DY 0.00 0.00 0.00 0.00 0.00 6.94 6.33 -
P/NAPS 0.83 0.75 0.72 0.71 0.73 0.71 0.81 1.63%

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