[ATIS] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.54%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 830,282 817,717 920,450 926,699 918,896 906,817 750,159 7.00%
PBT 19,080 13,379 34,306 60,329 88,710 94,454 80,202 -61.63%
Tax -8,922 -10,493 -15,138 -14,978 -17,178 -16,280 -12,385 -19.65%
NP 10,158 2,886 19,168 45,351 71,532 78,174 67,817 -71.82%
-
NP to SH 13,370 10,566 15,254 4,441 23,918 27,233 24,854 -33.88%
-
Tax Rate 46.76% 78.43% 44.13% 24.83% 19.36% 17.24% 15.44% -
Total Cost 820,124 814,831 901,282 881,348 847,364 828,643 682,342 13.05%
-
Net Worth 324,156 319,733 322,058 320,124 317,851 317,164 308,125 3.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 324,156 319,733 322,058 320,124 317,851 317,164 308,125 3.44%
NOSH 146,677 146,666 147,058 146,845 146,475 146,835 146,726 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.22% 0.35% 2.08% 4.89% 7.78% 8.62% 9.04% -
ROE 4.12% 3.30% 4.74% 1.39% 7.52% 8.59% 8.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 566.06 557.53 625.91 631.07 627.34 617.57 511.26 7.03%
EPS 9.12 7.20 10.37 3.02 16.33 18.55 16.94 -33.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.19 2.18 2.17 2.16 2.10 3.46%
Adjusted Per Share Value based on latest NOSH - 146,677
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 566.06 557.49 627.53 631.79 626.47 618.24 511.43 7.00%
EPS 9.12 7.20 10.40 3.03 16.31 18.57 16.94 -33.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.1798 2.1957 2.1825 2.167 2.1623 2.1007 3.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.17 1.21 1.20 0.90 1.10 1.06 1.05 -
P/RPS 0.21 0.22 0.19 0.14 0.18 0.17 0.21 0.00%
P/EPS 12.84 16.80 11.57 29.76 6.74 5.72 6.20 62.54%
EY 7.79 5.95 8.64 3.36 14.84 17.50 16.13 -38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.55 0.41 0.51 0.49 0.50 3.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 29/02/12 24/11/11 19/08/11 30/05/11 28/02/11 -
Price 1.26 1.13 1.21 1.12 1.17 1.09 1.06 -
P/RPS 0.22 0.20 0.19 0.18 0.19 0.18 0.21 3.15%
P/EPS 13.82 15.69 11.67 37.03 7.17 5.88 6.26 69.62%
EY 7.23 6.38 8.57 2.70 13.96 17.02 15.98 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.55 0.51 0.54 0.50 0.50 9.13%

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