[ATIS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -27.79%
YoY- -53.46%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 678,064 482,797 288,296 750,159 501,524 314,059 131,638 197.96%
PBT 30,961 28,899 23,030 80,202 50,834 20,389 8,778 131.53%
Tax -11,982 -10,174 -6,085 -12,385 -9,389 -5,381 -2,190 210.17%
NP 18,979 18,725 16,945 67,817 41,445 15,008 6,588 102.33%
-
NP to SH 14,004 9,907 8,120 24,854 34,417 10,841 5,741 81.10%
-
Tax Rate 38.70% 35.21% 26.42% 15.44% 18.47% 26.39% 24.95% -
Total Cost 659,085 464,072 271,351 682,342 460,079 299,051 125,050 202.55%
-
Net Worth 320,007 318,491 317,164 309,703 298,768 273,585 268,789 12.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 320,007 318,491 317,164 309,703 298,768 273,585 268,789 12.31%
NOSH 146,792 146,770 146,835 146,778 146,455 146,302 146,081 0.32%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.80% 3.88% 5.88% 9.04% 8.26% 4.78% 5.00% -
ROE 4.38% 3.11% 2.56% 8.03% 11.52% 3.96% 2.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 461.92 328.95 196.34 511.08 342.44 214.66 90.11 197.00%
EPS 9.54 6.75 5.53 16.96 23.50 7.41 3.93 80.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.16 2.11 2.04 1.87 1.84 11.95%
Adjusted Per Share Value based on latest NOSH - 146,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 462.28 329.16 196.55 511.43 341.92 214.12 89.75 197.95%
EPS 9.55 6.75 5.54 16.94 23.46 7.39 3.91 81.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1817 2.1714 2.1623 2.1115 2.0369 1.8652 1.8325 12.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 1.10 1.06 1.05 1.05 1.26 1.12 -
P/RPS 0.19 0.33 0.54 0.21 0.31 0.59 1.24 -71.33%
P/EPS 9.43 16.30 19.17 6.20 4.47 17.00 28.50 -52.12%
EY 10.60 6.14 5.22 16.13 22.38 5.88 3.51 108.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.49 0.50 0.51 0.67 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.12 1.17 1.09 1.06 1.08 1.16 1.17 -
P/RPS 0.24 0.36 0.56 0.21 0.32 0.54 1.30 -67.54%
P/EPS 11.74 17.33 19.71 6.26 4.60 15.65 29.77 -46.19%
EY 8.52 5.77 5.07 15.97 21.76 6.39 3.36 85.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.50 0.53 0.62 0.64 -14.03%

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