[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 33.98%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 391,018 253,210 126,093 454,243 335,576 216,424 100,771 146.32%
PBT 26,409 16,807 7,787 30,353 21,867 15,474 8,206 117.51%
Tax -7,051 -4,670 -2,255 -9,015 -5,812 -4,410 -2,400 104.72%
NP 19,358 12,137 5,532 21,338 16,055 11,064 5,806 122.69%
-
NP to SH 19,197 11,929 5,384 20,888 15,590 10,735 5,574 127.54%
-
Tax Rate 26.70% 27.79% 28.96% 29.70% 26.58% 28.50% 29.25% -
Total Cost 371,660 241,073 120,561 432,905 319,521 205,360 94,965 147.72%
-
Net Worth 188,953 182,667 174,702 169,936 165,107 165,153 160,391 11.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 7,940 -
Div Payout % - - - - - - 142.45% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 188,953 182,667 174,702 169,936 165,107 165,153 160,391 11.51%
NOSH 158,784 158,841 158,820 158,818 158,757 158,801 158,803 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.95% 4.79% 4.39% 4.70% 4.78% 5.11% 5.76% -
ROE 10.16% 6.53% 3.08% 12.29% 9.44% 6.50% 3.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 246.26 159.41 79.39 286.01 211.38 136.29 63.46 146.33%
EPS 12.09 7.51 3.39 13.15 9.82 6.76 3.51 127.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.19 1.15 1.10 1.07 1.04 1.04 1.01 11.52%
Adjusted Per Share Value based on latest NOSH - 159,016
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 266.58 172.63 85.97 309.69 228.79 147.55 68.70 146.32%
EPS 13.09 8.13 3.67 14.24 10.63 7.32 3.80 127.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
NAPS 1.2882 1.2454 1.1911 1.1586 1.1257 1.126 1.0935 11.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 0.88 0.89 0.75 0.74 0.74 0.80 -
P/RPS 0.41 0.55 1.12 0.26 0.35 0.54 1.26 -52.59%
P/EPS 8.27 11.72 26.25 5.70 7.54 10.95 22.79 -49.03%
EY 12.09 8.53 3.81 17.54 13.27 9.14 4.39 96.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.84 0.77 0.81 0.70 0.71 0.71 0.79 4.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 1.05 0.95 0.82 0.77 0.74 0.76 0.72 -
P/RPS 0.43 0.60 1.03 0.27 0.35 0.56 1.13 -47.39%
P/EPS 8.68 12.65 24.19 5.85 7.54 11.24 20.51 -43.54%
EY 11.51 7.91 4.13 17.08 13.27 8.89 4.87 77.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.94 -
P/NAPS 0.88 0.83 0.75 0.72 0.71 0.73 0.71 15.33%

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