[ATIS] QoQ TTM Result on 30-Sep-2008

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- 1.73%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 471,169 497,831 539,218 555,317 538,771 529,105 509,686 -5.10%
PBT 31,499 36,973 47,911 42,266 41,001 37,482 34,889 -6.59%
Tax -3,190 -4,439 -8,865 -10,355 -10,195 -9,872 -10,254 -54.12%
NP 28,309 32,534 39,046 31,911 30,806 27,610 24,635 9.71%
-
NP to SH 25,534 30,179 36,579 30,537 30,018 27,087 24,489 2.82%
-
Tax Rate 10.13% 12.01% 18.50% 24.50% 24.87% 26.34% 29.39% -
Total Cost 442,860 465,297 500,172 523,406 507,965 501,495 485,051 -5.89%
-
Net Worth 159,565 147,938 204,202 195,096 201,912 198,652 188,867 -10.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 159,565 147,938 204,202 195,096 201,912 198,652 188,867 -10.64%
NOSH 159,565 147,938 151,261 152,419 158,986 158,922 158,711 0.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.01% 6.54% 7.24% 5.75% 5.72% 5.22% 4.83% -
ROE 16.00% 20.40% 17.91% 15.65% 14.87% 13.64% 12.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 295.28 336.51 356.48 364.34 338.88 332.93 321.14 -5.44%
EPS 16.00 20.40 24.18 20.03 18.88 17.04 15.43 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.35 1.28 1.27 1.25 1.19 -10.95%
Adjusted Per Share Value based on latest NOSH - 152,419
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 321.23 339.41 367.62 378.60 367.32 360.73 347.49 -5.10%
EPS 17.41 20.58 24.94 20.82 20.47 18.47 16.70 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0879 1.0086 1.3922 1.3301 1.3766 1.3544 1.2876 -10.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.00 1.10 1.02 1.26 1.39 1.29 1.00 -
P/RPS 0.34 0.33 0.29 0.35 0.41 0.39 0.31 6.35%
P/EPS 6.25 5.39 4.22 6.29 7.36 7.57 6.48 -2.38%
EY 16.00 18.55 23.71 15.90 13.58 13.21 15.43 2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 0.76 0.98 1.09 1.03 0.84 12.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 27/05/08 26/02/08 -
Price 0.95 1.01 0.97 1.01 1.37 1.41 1.05 -
P/RPS 0.32 0.30 0.27 0.28 0.40 0.42 0.33 -2.03%
P/EPS 5.94 4.95 4.01 5.04 7.26 8.27 6.80 -8.62%
EY 16.84 20.20 24.93 19.84 13.78 12.09 14.70 9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 0.72 0.79 1.08 1.13 0.88 5.24%

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