[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 30.61%
YoY- -4.22%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 335,576 216,424 100,771 406,627 312,690 206,649 96,085 129.66%
PBT 21,867 15,474 8,206 30,775 25,854 17,335 8,762 83.68%
Tax -5,812 -4,410 -2,400 -7,666 -7,902 -5,147 -2,676 67.47%
NP 16,055 11,064 5,806 23,109 17,952 12,188 6,086 90.58%
-
NP to SH 15,590 10,735 5,574 22,175 16,978 11,321 5,836 92.18%
-
Tax Rate 26.58% 28.50% 29.25% 24.91% 30.56% 29.69% 30.54% -
Total Cost 319,521 205,360 94,965 383,518 294,738 194,461 89,999 132.18%
-
Net Worth 165,107 165,153 160,391 154,031 146,115 136,550 131,627 16.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 7,940 7,939 - - - -
Div Payout % - - 142.45% 35.81% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 165,107 165,153 160,391 154,031 146,115 136,550 131,627 16.26%
NOSH 158,757 158,801 158,803 158,795 158,821 158,779 158,586 0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.78% 5.11% 5.76% 5.68% 5.74% 5.90% 6.33% -
ROE 9.44% 6.50% 3.48% 14.40% 11.62% 8.29% 4.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 211.38 136.29 63.46 256.07 196.88 130.15 60.59 129.50%
EPS 9.82 6.76 3.51 14.00 10.69 7.13 3.68 92.04%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.01 0.97 0.92 0.86 0.83 16.17%
Adjusted Per Share Value based on latest NOSH - 158,742
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 228.79 147.55 68.70 277.23 213.18 140.89 65.51 129.66%
EPS 10.63 7.32 3.80 15.12 11.58 7.72 3.98 92.15%
DPS 0.00 0.00 5.41 5.41 0.00 0.00 0.00 -
NAPS 1.1257 1.126 1.0935 1.0501 0.9962 0.931 0.8974 16.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.74 0.80 0.79 0.90 1.10 1.28 -
P/RPS 0.35 0.54 1.26 0.31 0.46 0.85 2.11 -69.71%
P/EPS 7.54 10.95 22.79 5.66 8.42 15.43 34.78 -63.81%
EY 13.27 9.14 4.39 17.68 11.88 6.48 2.88 176.12%
DY 0.00 0.00 6.25 6.33 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.79 0.81 0.98 1.28 1.54 -40.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 26/05/06 23/02/06 23/11/05 30/08/05 -
Price 0.74 0.76 0.72 0.79 0.89 0.91 1.21 -
P/RPS 0.35 0.56 1.13 0.31 0.45 0.70 2.00 -68.61%
P/EPS 7.54 11.24 20.51 5.66 8.33 12.76 32.88 -62.43%
EY 13.27 8.89 4.87 17.68 12.01 7.84 3.04 166.37%
DY 0.00 0.00 6.94 6.33 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.71 0.81 0.97 1.06 1.46 -38.07%

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