[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -94.39%
YoY- -94.48%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 451,445 318,544 205,796 96,699 401,132 279,423 135,759 122.30%
PBT 60,526 29,299 5,973 141 36,832 21,584 11,306 205.09%
Tax -4,578 -1,869 276 1,605 -6,044 -5,153 -2,578 46.48%
NP 55,948 27,430 6,249 1,746 30,788 16,431 8,728 243.90%
-
NP to SH 53,399 25,456 5,166 1,496 26,683 15,372 8,315 244.33%
-
Tax Rate 7.56% 6.38% -4.62% -1,138.30% 16.41% 23.87% 22.80% -
Total Cost 395,497 291,114 199,547 94,953 370,344 262,992 127,031 112.77%
-
Net Worth 264,173 238,422 159,565 266,252 189,191 195,006 201,912 19.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 264,173 238,422 159,565 266,252 189,191 195,006 201,912 19.56%
NOSH 146,763 147,174 159,565 147,917 140,141 152,348 158,986 -5.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.39% 8.61% 3.04% 1.81% 7.68% 5.88% 6.43% -
ROE 20.21% 10.68% 3.24% 0.56% 14.10% 7.88% 4.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 307.60 216.44 128.97 65.37 286.23 183.41 85.39 134.44%
EPS 36.26 17.23 3.48 1.01 19.04 10.09 5.23 262.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.62 1.00 1.80 1.35 1.28 1.27 26.09%
Adjusted Per Share Value based on latest NOSH - 147,938
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 307.78 217.17 140.31 65.93 273.48 190.50 92.56 122.29%
EPS 36.41 17.36 3.52 1.02 18.19 10.48 5.67 244.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8011 1.6255 1.0879 1.8152 1.2898 1.3295 1.3766 19.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.99 1.00 1.10 1.02 1.26 1.39 -
P/RPS 0.32 0.46 0.78 1.68 0.36 0.69 1.63 -66.12%
P/EPS 2.72 5.72 30.89 108.76 5.36 12.49 26.58 -78.03%
EY 36.75 17.47 3.24 0.92 18.67 8.01 3.76 355.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 1.00 0.61 0.76 0.98 1.09 -36.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 -
Price 0.95 0.96 0.95 1.01 0.97 1.01 1.37 -
P/RPS 0.31 0.44 0.74 1.54 0.34 0.55 1.60 -66.41%
P/EPS 2.61 5.55 29.34 99.86 5.09 10.01 26.20 -78.42%
EY 38.30 18.02 3.41 1.00 19.63 9.99 3.82 363.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.95 0.56 0.72 0.79 1.08 -37.70%

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