[ATIS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.45%
YoY- 283.76%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 248,635 187,464 182,422 131,638 132,901 112,748 109,097 72.92%
PBT 29,368 30,443 11,613 8,778 31,227 23,326 5,832 192.92%
Tax -2,996 -4,008 -3,191 -2,190 -2,709 -2,145 -1,329 71.67%
NP 26,372 26,435 8,422 6,588 28,518 21,181 4,503 223.86%
-
NP to SH -9,563 23,574 5,102 5,741 27,943 20,290 3,670 -
-
Tax Rate 10.20% 13.17% 27.48% 24.95% 8.68% 9.20% 22.79% -
Total Cost 222,263 161,029 174,000 125,050 104,383 91,567 104,594 65.06%
-
Net Worth 308,125 299,073 274,159 268,789 262,593 236,643 217,008 26.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 308,125 299,073 274,159 268,789 262,593 236,643 217,008 26.24%
NOSH 146,726 146,604 146,609 146,081 145,885 146,076 159,565 -5.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.61% 14.10% 4.62% 5.00% 21.46% 18.79% 4.13% -
ROE -3.10% 7.88% 1.86% 2.14% 10.64% 8.57% 1.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.45 127.87 124.43 90.11 91.10 77.18 68.37 82.83%
EPS -6.51 16.08 3.48 3.93 19.15 13.89 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.04 1.87 1.84 1.80 1.62 1.36 33.48%
Adjusted Per Share Value based on latest NOSH - 146,081
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.51 127.81 124.37 89.75 90.61 76.87 74.38 72.91%
EPS -6.52 16.07 3.48 3.91 19.05 13.83 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1007 2.039 1.8691 1.8325 1.7903 1.6134 1.4795 26.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.05 1.26 1.12 0.99 0.99 1.00 -
P/RPS 0.62 0.82 1.01 1.24 1.09 1.28 1.46 -43.41%
P/EPS -16.11 6.53 36.21 28.50 5.17 7.13 43.48 -
EY -6.21 15.31 2.76 3.51 19.35 14.03 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.67 0.61 0.55 0.61 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 24/08/10 25/05/10 25/02/10 30/11/09 19/08/09 -
Price 1.06 1.08 1.16 1.17 0.95 0.96 0.95 -
P/RPS 0.63 0.84 0.93 1.30 1.04 1.24 1.39 -40.91%
P/EPS -16.26 6.72 33.33 29.77 4.96 6.91 41.30 -
EY -6.15 14.89 3.00 3.36 20.16 14.47 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.62 0.64 0.53 0.59 0.70 -20.04%

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