[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -89.25%
YoY- 283.76%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 750,159 501,524 314,059 131,638 451,445 318,544 205,796 136.29%
PBT 80,202 50,834 20,389 8,778 60,526 29,299 5,973 462.26%
Tax -12,385 -9,389 -5,381 -2,190 -4,578 -1,869 276 -
NP 67,817 41,445 15,008 6,588 55,948 27,430 6,249 388.05%
-
NP to SH 24,854 34,417 10,841 5,741 53,399 25,456 5,166 184.17%
-
Tax Rate 15.44% 18.47% 26.39% 24.95% 7.56% 6.38% -4.62% -
Total Cost 682,342 460,079 299,051 125,050 395,497 291,114 199,547 126.46%
-
Net Worth 309,703 298,768 273,585 268,789 264,173 238,422 159,565 55.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 309,703 298,768 273,585 268,789 264,173 238,422 159,565 55.41%
NOSH 146,778 146,455 146,302 146,081 146,763 147,174 159,565 -5.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.04% 8.26% 4.78% 5.00% 12.39% 8.61% 3.04% -
ROE 8.03% 11.52% 3.96% 2.14% 20.21% 10.68% 3.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.08 342.44 214.66 90.11 307.60 216.44 128.97 149.79%
EPS 16.96 23.50 7.41 3.93 36.26 17.23 3.48 186.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.04 1.87 1.84 1.80 1.62 1.00 64.28%
Adjusted Per Share Value based on latest NOSH - 146,081
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 511.43 341.92 214.12 89.75 307.78 217.17 140.31 136.28%
EPS 16.94 23.46 7.39 3.91 36.41 17.36 3.52 184.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1115 2.0369 1.8652 1.8325 1.8011 1.6255 1.0879 55.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.05 1.26 1.12 0.99 0.99 1.00 -
P/RPS 0.21 0.31 0.59 1.24 0.32 0.46 0.78 -58.20%
P/EPS 6.20 4.47 17.00 28.50 2.72 5.72 30.89 -65.61%
EY 16.13 22.38 5.88 3.51 36.75 17.47 3.24 190.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.67 0.61 0.55 0.61 1.00 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 -
Price 1.06 1.08 1.16 1.17 0.95 0.96 0.95 -
P/RPS 0.21 0.32 0.54 1.30 0.31 0.44 0.74 -56.71%
P/EPS 6.26 4.60 15.65 29.77 2.61 5.55 29.34 -64.19%
EY 15.97 21.76 6.39 3.36 38.30 18.02 3.41 179.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.62 0.64 0.53 0.59 0.95 -34.73%

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