[ATIS] QoQ Quarter Result on 30-Sep-2006 [#2]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -7.41%
YoY- -5.91%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 126,093 118,667 119,152 115,653 100,771 93,937 106,041 12.27%
PBT 7,787 8,486 6,394 7,268 8,206 4,921 8,519 -5.82%
Tax -2,255 -3,203 -1,402 -2,010 -2,400 236 -2,755 -12.53%
NP 5,532 5,283 4,992 5,258 5,806 5,157 5,764 -2.70%
-
NP to SH 5,384 5,298 4,856 5,161 5,574 5,197 5,657 -3.25%
-
Tax Rate 28.96% 37.74% 21.93% 27.66% 29.25% -4.80% 32.34% -
Total Cost 120,561 113,384 114,160 110,395 94,965 88,780 100,277 13.10%
-
Net Worth 174,702 159,016 165,040 165,151 160,391 150,805 146,192 12.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 7,940 7,937 - -
Div Payout % - - - - 142.45% 152.72% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 174,702 159,016 165,040 165,151 160,391 150,805 146,192 12.64%
NOSH 158,820 159,016 158,692 158,800 158,803 158,742 158,904 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.39% 4.45% 4.19% 4.55% 5.76% 5.49% 5.44% -
ROE 3.08% 3.33% 2.94% 3.13% 3.48% 3.45% 3.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.39 74.63 75.08 72.83 63.46 59.18 66.73 12.31%
EPS 3.39 3.34 3.06 3.25 3.51 3.27 3.56 -3.21%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.10 1.00 1.04 1.04 1.01 0.95 0.92 12.68%
Adjusted Per Share Value based on latest NOSH - 158,800
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.97 80.90 81.23 78.85 68.70 64.04 72.30 12.27%
EPS 3.67 3.61 3.31 3.52 3.80 3.54 3.86 -3.31%
DPS 0.00 0.00 0.00 0.00 5.41 5.41 0.00 -
NAPS 1.1911 1.0841 1.1252 1.126 1.0935 1.0281 0.9967 12.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.75 0.74 0.74 0.80 0.79 0.90 -
P/RPS 1.12 1.01 0.99 1.02 1.26 1.34 1.35 -11.73%
P/EPS 26.25 22.51 24.18 22.77 22.79 24.13 25.28 2.54%
EY 3.81 4.44 4.14 4.39 4.39 4.14 3.96 -2.54%
DY 0.00 0.00 0.00 0.00 6.25 6.33 0.00 -
P/NAPS 0.81 0.75 0.71 0.71 0.79 0.83 0.98 -11.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 26/05/06 23/02/06 -
Price 0.82 0.77 0.74 0.76 0.72 0.79 0.89 -
P/RPS 1.03 1.03 0.99 1.04 1.13 1.34 1.33 -15.70%
P/EPS 24.19 23.11 24.18 23.38 20.51 24.13 25.00 -2.17%
EY 4.13 4.33 4.14 4.28 4.87 4.14 4.00 2.16%
DY 0.00 0.00 0.00 0.00 6.94 6.33 0.00 -
P/NAPS 0.75 0.77 0.71 0.73 0.71 0.83 0.97 -15.79%

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