[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 60.93%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 279,423 135,759 529,104 391,018 253,210 126,093 454,243 -27.60%
PBT 21,584 11,306 37,488 26,409 16,807 7,787 30,353 -20.28%
Tax -5,153 -2,578 -9,872 -7,051 -4,670 -2,255 -9,015 -31.05%
NP 16,431 8,728 27,616 19,358 12,137 5,532 21,338 -15.94%
-
NP to SH 15,372 8,315 27,093 19,197 11,929 5,384 20,888 -18.44%
-
Tax Rate 23.87% 22.80% 26.33% 26.70% 27.79% 28.96% 29.70% -
Total Cost 262,992 127,031 501,488 371,660 241,073 120,561 432,905 -28.20%
-
Net Worth 195,006 201,912 198,530 188,953 182,667 174,702 169,936 9.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,006 201,912 198,530 188,953 182,667 174,702 169,936 9.58%
NOSH 152,348 158,986 158,824 158,784 158,841 158,820 158,818 -2.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.88% 6.43% 5.22% 4.95% 4.79% 4.39% 4.70% -
ROE 7.88% 4.12% 13.65% 10.16% 6.53% 3.08% 12.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 183.41 85.39 333.14 246.26 159.41 79.39 286.01 -25.57%
EPS 10.09 5.23 17.06 12.09 7.51 3.39 13.15 -16.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.25 1.19 1.15 1.10 1.07 12.65%
Adjusted Per Share Value based on latest NOSH - 158,711
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.50 92.56 360.73 266.58 172.63 85.97 309.69 -27.60%
EPS 10.48 5.67 18.47 13.09 8.13 3.67 14.24 -18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3295 1.3766 1.3535 1.2882 1.2454 1.1911 1.1586 9.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.26 1.39 1.29 1.00 0.88 0.89 0.75 -
P/RPS 0.69 1.63 0.39 0.41 0.55 1.12 0.26 91.34%
P/EPS 12.49 26.58 7.56 8.27 11.72 26.25 5.70 68.46%
EY 8.01 3.76 13.22 12.09 8.53 3.81 17.54 -40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.03 0.84 0.77 0.81 0.70 25.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 14/08/08 27/05/08 26/02/08 21/11/07 23/08/07 30/05/07 -
Price 1.01 1.37 1.41 1.05 0.95 0.82 0.77 -
P/RPS 0.55 1.60 0.42 0.43 0.60 1.03 0.27 60.48%
P/EPS 10.01 26.20 8.27 8.68 12.65 24.19 5.85 42.92%
EY 9.99 3.82 12.10 11.51 7.91 4.13 17.08 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.08 1.13 0.88 0.83 0.75 0.72 6.36%

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