[ATIS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.72%
YoY- 109.92%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 187,464 182,422 131,638 132,901 112,748 109,097 96,699 55.41%
PBT 30,443 11,613 8,778 31,227 23,326 5,832 141 3487.22%
Tax -4,008 -3,191 -2,190 -2,709 -2,145 -1,329 1,605 -
NP 26,435 8,422 6,588 28,518 21,181 4,503 1,746 510.99%
-
NP to SH 23,574 5,102 5,741 27,943 20,290 3,670 1,496 527.48%
-
Tax Rate 13.17% 27.48% 24.95% 8.68% 9.20% 22.79% -1,138.30% -
Total Cost 161,029 174,000 125,050 104,383 91,567 104,594 94,953 42.16%
-
Net Worth 299,073 274,159 268,789 262,593 236,643 217,008 147,938 59.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 299,073 274,159 268,789 262,593 236,643 217,008 147,938 59.81%
NOSH 146,604 146,609 146,081 145,885 146,076 159,565 147,938 -0.60%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.10% 4.62% 5.00% 21.46% 18.79% 4.13% 1.81% -
ROE 7.88% 1.86% 2.14% 10.64% 8.57% 1.69% 1.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.87 124.43 90.11 91.10 77.18 68.37 65.36 56.36%
EPS 16.08 3.48 3.93 19.15 13.89 2.30 1.01 531.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.87 1.84 1.80 1.62 1.36 1.00 60.77%
Adjusted Per Share Value based on latest NOSH - 145,885
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.81 124.37 89.75 90.61 76.87 74.38 65.93 55.41%
EPS 16.07 3.48 3.91 19.05 13.83 2.50 1.02 527.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.039 1.8691 1.8325 1.7903 1.6134 1.4795 1.0086 59.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.26 1.12 0.99 0.99 1.00 1.10 -
P/RPS 0.82 1.01 1.24 1.09 1.28 1.46 1.68 -37.98%
P/EPS 6.53 36.21 28.50 5.17 7.13 43.48 108.78 -84.64%
EY 15.31 2.76 3.51 19.35 14.03 2.30 0.92 550.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.61 0.55 0.61 0.74 1.10 -40.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 28/05/09 -
Price 1.08 1.16 1.17 0.95 0.96 0.95 1.01 -
P/RPS 0.84 0.93 1.30 1.04 1.24 1.39 1.55 -33.50%
P/EPS 6.72 33.33 29.77 4.96 6.91 41.30 99.88 -83.43%
EY 14.89 3.00 3.36 20.16 14.47 2.42 1.00 504.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.64 0.53 0.59 0.70 1.01 -34.91%

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