[ATIS] QoQ Quarter Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -5.91%
YoY- -14.16%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 127,118 126,093 118,667 119,152 115,653 100,771 93,937 22.32%
PBT 9,013 7,787 8,486 6,394 7,268 8,206 4,921 49.64%
Tax -2,415 -2,255 -3,203 -1,402 -2,010 -2,400 236 -
NP 6,598 5,532 5,283 4,992 5,258 5,806 5,157 17.83%
-
NP to SH 6,538 5,384 5,298 4,856 5,161 5,574 5,197 16.52%
-
Tax Rate 26.79% 28.96% 37.74% 21.93% 27.66% 29.25% -4.80% -
Total Cost 120,520 120,561 113,384 114,160 110,395 94,965 88,780 22.57%
-
Net Worth 182,492 174,702 159,016 165,040 165,151 160,391 150,805 13.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 7,940 7,937 -
Div Payout % - - - - - 142.45% 152.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,492 174,702 159,016 165,040 165,151 160,391 150,805 13.54%
NOSH 158,689 158,820 159,016 158,692 158,800 158,803 158,742 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.19% 4.39% 4.45% 4.19% 4.55% 5.76% 5.49% -
ROE 3.58% 3.08% 3.33% 2.94% 3.13% 3.48% 3.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.10 79.39 74.63 75.08 72.83 63.46 59.18 22.33%
EPS 4.12 3.39 3.34 3.06 3.25 3.51 3.27 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.15 1.10 1.00 1.04 1.04 1.01 0.95 13.57%
Adjusted Per Share Value based on latest NOSH - 158,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.67 85.97 80.90 81.23 78.85 68.70 64.04 22.32%
EPS 4.46 3.67 3.61 3.31 3.52 3.80 3.54 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 5.41 -
NAPS 1.2442 1.1911 1.0841 1.1252 1.126 1.0935 1.0281 13.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.89 0.75 0.74 0.74 0.80 0.79 -
P/RPS 1.10 1.12 1.01 0.99 1.02 1.26 1.34 -12.31%
P/EPS 21.36 26.25 22.51 24.18 22.77 22.79 24.13 -7.80%
EY 4.68 3.81 4.44 4.14 4.39 4.39 4.14 8.50%
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.33 -
P/NAPS 0.77 0.81 0.75 0.71 0.71 0.79 0.83 -4.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 23/08/07 30/05/07 28/02/07 28/11/06 30/08/06 26/05/06 -
Price 0.95 0.82 0.77 0.74 0.76 0.72 0.79 -
P/RPS 1.19 1.03 1.03 0.99 1.04 1.13 1.34 -7.60%
P/EPS 23.06 24.19 23.11 24.18 23.38 20.51 24.13 -2.97%
EY 4.34 4.13 4.33 4.14 4.28 4.87 4.14 3.19%
DY 0.00 0.00 0.00 0.00 0.00 6.94 6.33 -
P/NAPS 0.83 0.75 0.77 0.71 0.73 0.71 0.83 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