[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2003

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003
Profit Trend
QoQ- -75.44%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 206,946 130,118 62,538 55,256 215,971 154,929 96,308 66.28%
PBT 29,026 17,736 8,631 7,184 29,320 22,466 13,962 62.67%
Tax -9,906 -5,958 -2,963 -2,591 -17,385 -14,912 -11,984 -11.89%
NP 19,120 11,778 5,668 4,593 11,935 7,554 1,978 351.90%
-
NP to SH 19,120 11,778 5,666 4,593 18,703 14,881 1,978 351.90%
-
Tax Rate 34.13% 33.59% 34.33% 36.07% 59.29% 66.38% 85.83% -
Total Cost 187,826 118,340 56,870 50,663 204,036 147,375 94,330 58.07%
-
Net Worth 0 0 0 107,929 96,974 90,485 8,978 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,000 3,000 2,999 - - - - -
Div Payout % 15.69% 25.48% 52.94% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 0 0 0 107,929 96,974 90,485 8,978 -
NOSH 120,005 120,036 119,988 119,921 111,465 109,018 13,204 333.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.24% 9.05% 9.06% 8.31% 5.53% 4.88% 2.05% -
ROE 0.00% 0.00% 0.00% 4.26% 19.29% 16.45% 22.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.45 108.40 52.12 46.08 193.76 142.11 729.37 -61.66%
EPS 12.26 7.55 3.63 3.83 16.62 13.65 14.98 -12.47%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.90 0.87 0.83 0.68 -
Adjusted Per Share Value based on latest NOSH - 119,921
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 141.09 88.71 42.64 37.67 147.24 105.63 65.66 66.28%
EPS 13.04 8.03 3.86 3.13 12.75 10.15 1.35 351.68%
DPS 2.05 2.05 2.05 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.7358 0.6611 0.6169 0.0612 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 3.20 2.86 2.51 1.83 1.62 1.60 0.00 -
P/RPS 1.86 2.64 4.82 3.97 0.84 1.13 0.00 -
P/EPS 20.08 29.15 53.15 47.78 9.65 11.72 0.00 -
EY 4.98 3.43 1.88 2.09 10.36 8.53 0.00 -
DY 0.78 0.87 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.03 1.86 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 19/08/03 28/05/03 27/02/03 30/12/02 02/08/02 -
Price 3.14 2.95 2.67 2.28 1.74 1.59 0.00 -
P/RPS 1.82 2.72 5.12 4.95 0.90 1.12 0.00 -
P/EPS 19.71 30.07 56.54 59.53 10.37 11.65 0.00 -
EY 5.07 3.33 1.77 1.68 9.64 8.58 0.00 -
DY 0.80 0.85 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.53 2.00 1.92 0.00 -

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