[ATIS] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -116.58%
YoY- -121.26%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 106,041 110,565 96,085 88,384 93,170 92,036 88,820 12.50%
PBT 8,519 8,573 8,762 -928 11,857 11,640 12,194 -21.21%
Tax -2,755 -2,471 -2,676 -412 -3,777 -3,590 -3,831 -19.68%
NP 5,764 6,102 6,086 -1,340 8,080 8,050 8,363 -21.92%
-
NP to SH 5,657 5,485 5,836 -1,340 8,080 8,050 8,363 -22.88%
-
Tax Rate 32.34% 28.82% 30.54% - 31.85% 30.84% 31.42% -
Total Cost 100,277 104,463 89,999 89,724 85,090 83,986 80,457 15.76%
-
Net Worth 146,192 136,727 131,627 126,023 130,168 128,609 120,604 13.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 7,976 - - 3,967 -
Div Payout % - - - 0.00% - - 47.44% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 146,192 136,727 131,627 126,023 130,168 128,609 120,604 13.64%
NOSH 158,904 158,985 158,586 159,523 158,742 158,777 158,690 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.44% 5.52% 6.33% -1.52% 8.67% 8.75% 9.42% -
ROE 3.87% 4.01% 4.43% -1.06% 6.21% 6.26% 6.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.73 69.54 60.59 55.40 58.69 57.97 55.97 12.40%
EPS 3.56 3.45 3.68 -0.84 5.09 5.07 5.27 -22.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 2.50 -
NAPS 0.92 0.86 0.83 0.79 0.82 0.81 0.76 13.54%
Adjusted Per Share Value based on latest NOSH - 159,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 72.30 75.38 65.51 60.26 63.52 62.75 60.55 12.51%
EPS 3.86 3.74 3.98 -0.91 5.51 5.49 5.70 -22.82%
DPS 0.00 0.00 0.00 5.44 0.00 0.00 2.70 -
NAPS 0.9967 0.9322 0.8974 0.8592 0.8875 0.8768 0.8222 13.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 1.10 1.28 1.60 1.88 1.70 2.20 -
P/RPS 1.35 1.58 2.11 2.89 3.20 2.93 3.93 -50.85%
P/EPS 25.28 31.88 34.78 -190.48 36.94 33.53 41.75 -28.36%
EY 3.96 3.14 2.88 -0.53 2.71 2.98 2.40 39.50%
DY 0.00 0.00 0.00 3.13 0.00 0.00 1.14 -
P/NAPS 0.98 1.28 1.54 2.03 2.29 2.10 2.89 -51.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 30/08/05 27/05/05 25/02/05 07/12/04 27/08/04 -
Price 0.89 0.91 1.21 1.31 1.60 1.77 1.84 -
P/RPS 1.33 1.31 2.00 2.36 2.73 3.05 3.29 -45.23%
P/EPS 25.00 26.38 32.88 -155.95 31.43 34.91 34.91 -19.90%
EY 4.00 3.79 3.04 -0.64 3.18 2.86 2.86 24.98%
DY 0.00 0.00 0.00 3.82 0.00 0.00 1.36 -
P/NAPS 0.97 1.06 1.46 1.66 1.95 2.19 2.42 -45.54%

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