[ATIS] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -21.43%
YoY- 56.69%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 67,580 62,538 55,256 61,042 58,621 48,161 48,147 25.33%
PBT 9,105 8,631 7,184 6,854 8,504 6,891 7,071 18.34%
Tax -2,995 -2,963 -2,591 -2,473 -2,928 -4,913 -1,963 32.49%
NP 6,110 5,668 4,593 4,381 5,576 1,978 5,108 12.67%
-
NP to SH 6,110 5,666 4,593 4,381 5,576 1,978 5,108 12.67%
-
Tax Rate 32.89% 34.33% 36.07% 36.08% 34.43% 71.30% 27.76% -
Total Cost 61,470 56,870 50,663 56,661 53,045 46,183 43,039 26.79%
-
Net Worth 112,836 112,839 107,929 92,006 98,890 19,897 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 112,836 112,839 107,929 92,006 98,890 19,897 0 -
NOSH 120,039 120,042 119,921 105,754 119,145 29,260 120,000 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.04% 9.06% 8.31% 7.18% 9.51% 4.11% 10.61% -
ROE 5.41% 5.02% 4.26% 4.76% 5.64% 9.94% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.30 52.10 46.08 57.72 49.20 164.59 40.12 25.31%
EPS 5.09 4.72 3.83 3.65 4.68 6.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.90 0.87 0.83 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,754
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.07 42.64 37.67 41.62 39.97 32.83 32.83 25.31%
EPS 4.17 3.86 3.13 2.99 3.80 1.35 3.48 12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7693 0.7693 0.7358 0.6273 0.6742 0.1357 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.86 2.51 1.83 1.62 1.60 0.00 0.00 -
P/RPS 5.08 4.82 3.97 2.81 3.25 0.00 0.00 -
P/EPS 56.19 53.18 47.78 39.11 34.19 0.00 0.00 -
EY 1.78 1.88 2.09 2.56 2.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.67 2.03 1.86 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 19/08/03 28/05/03 27/02/03 30/12/02 02/08/02 - -
Price 2.95 2.67 2.28 1.74 1.59 0.00 0.00 -
P/RPS 5.24 5.13 4.95 3.01 3.23 0.00 0.00 -
P/EPS 57.96 56.57 59.53 42.00 33.97 0.00 0.00 -
EY 1.73 1.77 1.68 2.38 2.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.84 2.53 2.00 1.92 0.00 0.00 -

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