[ATIS] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 23.36%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 82,138 76,828 67,580 62,538 55,256 61,042 58,621 25.19%
PBT 8,821 11,286 9,105 8,631 7,184 6,854 8,504 2.46%
Tax -2,517 -3,946 -2,995 -2,963 -2,591 -2,473 -2,928 -9.58%
NP 6,304 7,340 6,110 5,668 4,593 4,381 5,576 8.51%
-
NP to SH 6,304 7,340 6,110 5,666 4,593 4,381 5,576 8.51%
-
Tax Rate 28.53% 34.96% 32.89% 34.33% 36.07% 36.08% 34.43% -
Total Cost 75,834 69,488 61,470 56,870 50,663 56,661 53,045 26.87%
-
Net Worth 109,323 101,944 112,836 112,839 107,929 92,006 98,890 6.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 7,808 - - - - - - -
Div Payout % 123.87% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 109,323 101,944 112,836 112,839 107,929 92,006 98,890 6.90%
NOSH 156,175 119,934 120,039 120,042 119,921 105,754 119,145 19.75%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.67% 9.55% 9.04% 9.06% 8.31% 7.18% 9.51% -
ROE 5.77% 7.20% 5.41% 5.02% 4.26% 4.76% 5.64% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.59 64.06 56.30 52.10 46.08 57.72 49.20 4.53%
EPS 4.04 6.12 5.09 4.72 3.83 3.65 4.68 -9.33%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.85 0.94 0.94 0.90 0.87 0.83 -10.72%
Adjusted Per Share Value based on latest NOSH - 120,042
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 56.00 52.38 46.07 42.64 37.67 41.62 39.97 25.18%
EPS 4.30 5.00 4.17 3.86 3.13 2.99 3.80 8.58%
DPS 5.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7453 0.695 0.7693 0.7693 0.7358 0.6273 0.6742 6.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.29 3.20 2.86 2.51 1.83 1.62 1.60 -
P/RPS 4.35 5.00 5.08 4.82 3.97 2.81 3.25 21.43%
P/EPS 56.73 52.29 56.19 53.18 47.78 39.11 34.19 40.11%
EY 1.76 1.91 1.78 1.88 2.09 2.56 2.92 -28.62%
DY 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.76 3.04 2.67 2.03 1.86 1.93 42.07%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 21/11/03 19/08/03 28/05/03 27/02/03 30/12/02 -
Price 2.00 3.14 2.95 2.67 2.28 1.74 1.59 -
P/RPS 3.80 4.90 5.24 5.13 4.95 3.01 3.23 11.43%
P/EPS 49.55 51.31 57.96 56.57 59.53 42.00 33.97 28.58%
EY 2.02 1.95 1.73 1.77 1.68 2.38 2.94 -22.11%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.69 3.14 2.84 2.53 2.00 1.92 30.39%

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