[ATIS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 452.86%
YoY- 187.52%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 182,422 131,638 132,901 112,748 109,097 96,699 121,709 31.06%
PBT 11,613 8,778 31,227 23,326 5,832 141 15,248 -16.64%
Tax -3,191 -2,190 -2,709 -2,145 -1,329 1,605 -891 134.62%
NP 8,422 6,588 28,518 21,181 4,503 1,746 14,357 -29.99%
-
NP to SH 5,102 5,741 27,943 20,290 3,670 1,496 13,311 -47.32%
-
Tax Rate 27.48% 24.95% 8.68% 9.20% 22.79% -1,138.30% 5.84% -
Total Cost 174,000 125,050 104,383 91,567 104,594 94,953 107,352 38.10%
-
Net Worth 274,159 268,789 262,593 236,643 217,008 147,938 204,202 21.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 274,159 268,789 262,593 236,643 217,008 147,938 204,202 21.76%
NOSH 146,609 146,081 145,885 146,076 159,565 147,938 151,261 -2.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.62% 5.00% 21.46% 18.79% 4.13% 1.81% 11.80% -
ROE 1.86% 2.14% 10.64% 8.57% 1.69% 1.01% 6.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.43 90.11 91.10 77.18 68.37 65.36 80.46 33.83%
EPS 3.48 3.93 19.15 13.89 2.30 1.01 8.80 -46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.80 1.62 1.36 1.00 1.35 24.33%
Adjusted Per Share Value based on latest NOSH - 146,076
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.37 89.75 90.61 76.87 74.38 65.93 82.98 31.06%
EPS 3.48 3.91 19.05 13.83 2.50 1.02 9.08 -47.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8691 1.8325 1.7903 1.6134 1.4795 1.0086 1.3922 21.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.12 0.99 0.99 1.00 1.10 1.02 -
P/RPS 1.01 1.24 1.09 1.28 1.46 1.68 1.27 -14.19%
P/EPS 36.21 28.50 5.17 7.13 43.48 108.78 11.59 114.15%
EY 2.76 3.51 19.35 14.03 2.30 0.92 8.63 -53.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.55 0.61 0.74 1.10 0.76 -8.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 28/05/09 26/02/09 -
Price 1.16 1.17 0.95 0.96 0.95 1.01 0.97 -
P/RPS 0.93 1.30 1.04 1.24 1.39 1.55 1.21 -16.13%
P/EPS 33.33 29.77 4.96 6.91 41.30 99.88 11.02 109.56%
EY 3.00 3.36 20.16 14.47 2.42 1.00 9.07 -52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.53 0.59 0.70 1.01 0.72 -9.51%

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