[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2008

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 73.58%
YoY- 39.0%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 318,544 205,796 96,699 401,132 279,423 135,759 529,104 -28.67%
PBT 29,299 5,973 141 36,832 21,584 11,306 37,488 -15.13%
Tax -1,869 276 1,605 -6,044 -5,153 -2,578 -9,872 -66.99%
NP 27,430 6,249 1,746 30,788 16,431 8,728 27,616 -0.44%
-
NP to SH 25,456 5,166 1,496 26,683 15,372 8,315 27,093 -4.06%
-
Tax Rate 6.38% -4.62% -1,138.30% 16.41% 23.87% 22.80% 26.33% -
Total Cost 291,114 199,547 94,953 370,344 262,992 127,031 501,488 -30.38%
-
Net Worth 238,422 159,565 266,252 189,191 195,006 201,912 198,530 12.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 238,422 159,565 266,252 189,191 195,006 201,912 198,530 12.97%
NOSH 147,174 159,565 147,917 140,141 152,348 158,986 158,824 -4.94%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.61% 3.04% 1.81% 7.68% 5.88% 6.43% 5.22% -
ROE 10.68% 3.24% 0.56% 14.10% 7.88% 4.12% 13.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 216.44 128.97 65.37 286.23 183.41 85.39 333.14 -24.96%
EPS 17.23 3.48 1.01 19.04 10.09 5.23 17.06 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.80 1.35 1.28 1.27 1.25 18.85%
Adjusted Per Share Value based on latest NOSH - 151,261
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 217.17 140.31 65.93 273.48 190.50 92.56 360.73 -28.67%
EPS 17.36 3.52 1.02 18.19 10.48 5.67 18.47 -4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6255 1.0879 1.8152 1.2898 1.3295 1.3766 1.3535 12.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.99 1.00 1.10 1.02 1.26 1.39 1.29 -
P/RPS 0.46 0.78 1.68 0.36 0.69 1.63 0.39 11.62%
P/EPS 5.72 30.89 108.76 5.36 12.49 26.58 7.56 -16.95%
EY 17.47 3.24 0.92 18.67 8.01 3.76 13.22 20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.00 0.61 0.76 0.98 1.09 1.03 -29.45%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 27/05/08 -
Price 0.96 0.95 1.01 0.97 1.01 1.37 1.41 -
P/RPS 0.44 0.74 1.54 0.34 0.55 1.60 0.42 3.14%
P/EPS 5.55 29.34 99.86 5.09 10.01 26.20 8.27 -23.32%
EY 18.02 3.41 1.00 19.63 9.99 3.82 12.10 30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.95 0.56 0.72 0.79 1.08 1.13 -35.13%

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