[ATIS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 184.91%
YoY- 41.44%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 242,386 195,267 194,501 288,296 248,635 187,464 182,422 20.79%
PBT 3,345 2,062 5,869 23,030 29,368 30,443 11,613 -56.28%
Tax -3,156 -1,808 -4,089 -6,085 -2,996 -4,008 -3,191 -0.73%
NP 189 254 1,780 16,945 26,372 26,435 8,422 -91.98%
-
NP to SH 1,250 4,097 1,787 8,120 -9,563 23,574 5,102 -60.74%
-
Tax Rate 94.35% 87.68% 69.67% 26.42% 10.20% 13.17% 27.48% -
Total Cost 242,197 195,013 192,721 271,351 222,263 161,029 174,000 24.59%
-
Net Worth 322,058 320,124 317,851 317,164 308,125 299,073 274,159 11.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 322,058 320,124 317,851 317,164 308,125 299,073 274,159 11.29%
NOSH 147,058 146,845 146,475 146,835 146,726 146,604 146,609 0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.08% 0.13% 0.92% 5.88% 10.61% 14.10% 4.62% -
ROE 0.39% 1.28% 0.56% 2.56% -3.10% 7.88% 1.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 164.82 132.97 132.79 196.34 169.45 127.87 124.43 20.55%
EPS 0.85 2.79 1.22 5.53 -6.51 16.08 3.48 -60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.17 2.16 2.10 2.04 1.87 11.07%
Adjusted Per Share Value based on latest NOSH - 146,835
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 165.25 133.13 132.60 196.55 169.51 127.81 124.37 20.79%
EPS 0.85 2.79 1.22 5.54 -6.52 16.07 3.48 -60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1957 2.1825 2.167 2.1623 2.1007 2.039 1.8691 11.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 0.90 1.10 1.06 1.05 1.05 1.26 -
P/RPS 0.73 0.68 0.83 0.54 0.62 0.82 1.01 -19.41%
P/EPS 141.18 32.26 90.16 19.17 -16.11 6.53 36.21 147.10%
EY 0.71 3.10 1.11 5.22 -6.21 15.31 2.76 -59.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.51 0.49 0.50 0.51 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 -
Price 1.21 1.12 1.17 1.09 1.06 1.08 1.16 -
P/RPS 0.73 0.84 0.88 0.56 0.63 0.84 0.93 -14.86%
P/EPS 142.35 40.14 95.90 19.71 -16.26 6.72 33.33 162.54%
EY 0.70 2.49 1.04 5.07 -6.15 14.89 3.00 -61.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.50 0.50 0.53 0.62 -7.65%

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