[ATIS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -140.57%
YoY- -134.22%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 195,267 194,501 288,296 248,635 187,464 182,422 131,638 30.03%
PBT 2,062 5,869 23,030 29,368 30,443 11,613 8,778 -61.89%
Tax -1,808 -4,089 -6,085 -2,996 -4,008 -3,191 -2,190 -11.98%
NP 254 1,780 16,945 26,372 26,435 8,422 6,588 -88.56%
-
NP to SH 4,097 1,787 8,120 -9,563 23,574 5,102 5,741 -20.12%
-
Tax Rate 87.68% 69.67% 26.42% 10.20% 13.17% 27.48% 24.95% -
Total Cost 195,013 192,721 271,351 222,263 161,029 174,000 125,050 34.44%
-
Net Worth 320,124 317,851 317,164 308,125 299,073 274,159 268,789 12.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 320,124 317,851 317,164 308,125 299,073 274,159 268,789 12.34%
NOSH 146,845 146,475 146,835 146,726 146,604 146,609 146,081 0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.13% 0.92% 5.88% 10.61% 14.10% 4.62% 5.00% -
ROE 1.28% 0.56% 2.56% -3.10% 7.88% 1.86% 2.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.97 132.79 196.34 169.45 127.87 124.43 90.11 29.58%
EPS 2.79 1.22 5.53 -6.51 16.08 3.48 3.93 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.16 2.10 2.04 1.87 1.84 11.95%
Adjusted Per Share Value based on latest NOSH - 146,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 133.13 132.60 196.55 169.51 127.81 124.37 89.75 30.03%
EPS 2.79 1.22 5.54 -6.52 16.07 3.48 3.91 -20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1825 2.167 2.1623 2.1007 2.039 1.8691 1.8325 12.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 1.10 1.06 1.05 1.05 1.26 1.12 -
P/RPS 0.68 0.83 0.54 0.62 0.82 1.01 1.24 -32.97%
P/EPS 32.26 90.16 19.17 -16.11 6.53 36.21 28.50 8.60%
EY 3.10 1.11 5.22 -6.21 15.31 2.76 3.51 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.49 0.50 0.51 0.67 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.12 1.17 1.09 1.06 1.08 1.16 1.17 -
P/RPS 0.84 0.88 0.56 0.63 0.84 0.93 1.30 -25.23%
P/EPS 40.14 95.90 19.71 -16.26 6.72 33.33 29.77 22.02%
EY 2.49 1.04 5.07 -6.15 14.89 3.00 3.36 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.50 0.53 0.62 0.64 -14.03%

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