[ATIS] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 535.52%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,937 106,041 110,565 96,085 88,384 93,170 92,036 1.37%
PBT 4,921 8,519 8,573 8,762 -928 11,857 11,640 -43.70%
Tax 236 -2,755 -2,471 -2,676 -412 -3,777 -3,590 -
NP 5,157 5,764 6,102 6,086 -1,340 8,080 8,050 -25.70%
-
NP to SH 5,197 5,657 5,485 5,836 -1,340 8,080 8,050 -25.32%
-
Tax Rate -4.80% 32.34% 28.82% 30.54% - 31.85% 30.84% -
Total Cost 88,780 100,277 104,463 89,999 89,724 85,090 83,986 3.77%
-
Net Worth 150,805 146,192 136,727 131,627 126,023 130,168 128,609 11.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,937 - - - 7,976 - - -
Div Payout % 152.72% - - - 0.00% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 150,805 146,192 136,727 131,627 126,023 130,168 128,609 11.20%
NOSH 158,742 158,904 158,985 158,586 159,523 158,742 158,777 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.49% 5.44% 5.52% 6.33% -1.52% 8.67% 8.75% -
ROE 3.45% 3.87% 4.01% 4.43% -1.06% 6.21% 6.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.18 66.73 69.54 60.59 55.40 58.69 57.97 1.38%
EPS 3.27 3.56 3.45 3.68 -0.84 5.09 5.07 -25.37%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.95 0.92 0.86 0.83 0.79 0.82 0.81 11.22%
Adjusted Per Share Value based on latest NOSH - 158,586
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.04 72.30 75.38 65.51 60.26 63.52 62.75 1.36%
EPS 3.54 3.86 3.74 3.98 -0.91 5.51 5.49 -25.38%
DPS 5.41 0.00 0.00 0.00 5.44 0.00 0.00 -
NAPS 1.0281 0.9967 0.9322 0.8974 0.8592 0.8875 0.8768 11.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.90 1.10 1.28 1.60 1.88 1.70 -
P/RPS 1.34 1.35 1.58 2.11 2.89 3.20 2.93 -40.66%
P/EPS 24.13 25.28 31.88 34.78 -190.48 36.94 33.53 -19.70%
EY 4.14 3.96 3.14 2.88 -0.53 2.71 2.98 24.53%
DY 6.33 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.83 0.98 1.28 1.54 2.03 2.29 2.10 -46.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 23/02/06 23/11/05 30/08/05 27/05/05 25/02/05 07/12/04 -
Price 0.79 0.89 0.91 1.21 1.31 1.60 1.77 -
P/RPS 1.34 1.33 1.31 2.00 2.36 2.73 3.05 -42.23%
P/EPS 24.13 25.00 26.38 32.88 -155.95 31.43 34.91 -21.84%
EY 4.14 4.00 3.79 3.04 -0.64 3.18 2.86 27.99%
DY 6.33 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 0.83 0.97 1.06 1.46 1.66 1.95 2.19 -47.66%

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