[ATIS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.33%
YoY- 41.44%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 920,450 678,064 482,797 288,296 750,159 501,524 314,059 104.39%
PBT 34,306 30,961 28,899 23,030 80,202 50,834 20,389 41.33%
Tax -15,138 -11,982 -10,174 -6,085 -12,385 -9,389 -5,381 98.90%
NP 19,168 18,979 18,725 16,945 67,817 41,445 15,008 17.66%
-
NP to SH 15,254 14,004 9,907 8,120 24,854 34,417 10,841 25.48%
-
Tax Rate 44.13% 38.70% 35.21% 26.42% 15.44% 18.47% 26.39% -
Total Cost 901,282 659,085 464,072 271,351 682,342 460,079 299,051 108.22%
-
Net Worth 321,523 320,007 318,491 317,164 309,703 298,768 273,585 11.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,523 320,007 318,491 317,164 309,703 298,768 273,585 11.33%
NOSH 146,814 146,792 146,770 146,835 146,778 146,455 146,302 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.08% 2.80% 3.88% 5.88% 9.04% 8.26% 4.78% -
ROE 4.74% 4.38% 3.11% 2.56% 8.03% 11.52% 3.96% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 626.95 461.92 328.95 196.34 511.08 342.44 214.66 103.92%
EPS 10.39 9.54 6.75 5.53 16.96 23.50 7.41 25.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.17 2.16 2.11 2.04 1.87 11.07%
Adjusted Per Share Value based on latest NOSH - 146,835
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 627.53 462.28 329.16 196.55 511.43 341.92 214.12 104.39%
EPS 10.40 9.55 6.75 5.54 16.94 23.46 7.39 25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.192 2.1817 2.1714 2.1623 2.1115 2.0369 1.8652 11.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 0.90 1.10 1.06 1.05 1.05 1.26 -
P/RPS 0.19 0.19 0.33 0.54 0.21 0.31 0.59 -52.92%
P/EPS 11.55 9.43 16.30 19.17 6.20 4.47 17.00 -22.66%
EY 8.66 10.60 6.14 5.22 16.13 22.38 5.88 29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.51 0.49 0.50 0.51 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 -
Price 1.21 1.12 1.17 1.09 1.06 1.08 1.16 -
P/RPS 0.19 0.24 0.36 0.56 0.21 0.32 0.54 -50.06%
P/EPS 11.65 11.74 17.33 19.71 6.26 4.60 15.65 -17.81%
EY 8.59 8.52 5.77 5.07 15.97 21.76 6.39 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.50 0.50 0.53 0.62 -7.65%

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