[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -5.47%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 312,690 206,649 96,085 362,410 274,026 180,856 88,820 130.89%
PBT 25,854 17,335 8,762 34,763 35,691 23,834 12,194 64.81%
Tax -7,902 -5,147 -2,676 -11,610 -11,198 -7,421 -3,831 61.82%
NP 17,952 12,188 6,086 23,153 24,493 16,413 8,363 66.17%
-
NP to SH 16,978 11,321 5,836 23,153 24,493 16,413 8,363 60.12%
-
Tax Rate 30.56% 29.69% 30.54% 33.40% 31.37% 31.14% 31.42% -
Total Cost 294,738 194,461 89,999 339,257 249,533 164,443 80,457 137.07%
-
Net Worth 146,115 136,550 131,627 125,451 130,163 128,573 120,604 13.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 11,909 3,968 3,968 3,967 -
Div Payout % - - - 51.44% 16.20% 24.18% 47.44% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 146,115 136,550 131,627 125,451 130,163 128,573 120,604 13.60%
NOSH 158,821 158,779 158,586 158,799 158,736 158,733 158,690 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.74% 5.90% 6.33% 6.39% 8.94% 9.08% 9.42% -
ROE 11.62% 8.29% 4.43% 18.46% 18.82% 12.77% 6.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 196.88 130.15 60.59 228.22 172.63 113.94 55.97 130.76%
EPS 10.69 7.13 3.68 14.58 15.43 10.34 5.27 60.03%
DPS 0.00 0.00 0.00 7.50 2.50 2.50 2.50 -
NAPS 0.92 0.86 0.83 0.79 0.82 0.81 0.76 13.54%
Adjusted Per Share Value based on latest NOSH - 159,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 213.18 140.89 65.51 247.08 186.82 123.30 60.55 130.90%
EPS 11.58 7.72 3.98 15.78 16.70 11.19 5.70 60.19%
DPS 0.00 0.00 0.00 8.12 2.71 2.71 2.70 -
NAPS 0.9962 0.931 0.8974 0.8553 0.8874 0.8766 0.8222 13.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 1.10 1.28 1.60 1.88 1.70 2.20 -
P/RPS 0.46 0.85 2.11 0.70 1.09 1.49 3.93 -75.97%
P/EPS 8.42 15.43 34.78 10.97 12.18 16.44 41.75 -65.50%
EY 11.88 6.48 2.88 9.11 8.21 6.08 2.40 189.60%
DY 0.00 0.00 0.00 4.69 1.33 1.47 1.14 -
P/NAPS 0.98 1.28 1.54 2.03 2.29 2.10 2.89 -51.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 30/08/05 27/05/05 25/02/05 07/12/04 27/08/04 -
Price 0.89 0.91 1.21 1.31 1.60 1.77 1.84 -
P/RPS 0.45 0.70 2.00 0.57 0.93 1.55 3.29 -73.35%
P/EPS 8.33 12.76 32.88 8.98 10.37 17.12 34.91 -61.42%
EY 12.01 7.84 3.04 11.13 9.64 5.84 2.86 159.60%
DY 0.00 0.00 0.00 5.73 1.56 1.41 1.36 -
P/NAPS 0.97 1.06 1.46 1.66 1.95 2.19 2.42 -45.54%

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