[ATIS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 191,160 182,201 167,824 215,971 198,500 187,791 181,693 3.44%
PBT 24,590 23,989 22,249 29,320 27,547 26,747 25,109 -1.38%
Tax -8,431 -8,364 -10,314 -12,277 -12,089 -11,828 -8,641 -1.62%
NP 16,159 15,625 11,935 17,043 15,458 14,919 16,468 -1.25%
-
NP to SH 16,157 15,623 14,154 19,262 17,677 17,138 16,468 -1.26%
-
Tax Rate 34.29% 34.87% 46.36% 41.87% 43.88% 44.22% 34.41% -
Total Cost 175,001 166,576 155,889 198,928 183,042 172,872 165,225 3.90%
-
Net Worth 0 0 0 92,006 98,890 25,456 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,001 3,001 - - - - - -
Div Payout % 18.57% 19.21% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 0 0 92,006 98,890 25,456 0 -
NOSH 120,039 120,042 119,921 105,754 119,145 29,260 120,000 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.45% 8.58% 7.11% 7.89% 7.79% 7.94% 9.06% -
ROE 0.00% 0.00% 0.00% 20.94% 17.88% 67.32% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 159.25 151.78 139.94 204.22 166.60 641.79 151.41 3.41%
EPS 13.46 13.01 11.80 18.21 14.84 58.57 13.72 -1.26%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.87 0.83 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,754
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 130.33 124.22 114.42 147.24 135.33 128.03 123.87 3.44%
EPS 11.02 10.65 9.65 13.13 12.05 11.68 11.23 -1.24%
DPS 2.05 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6273 0.6742 0.1736 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.86 2.51 1.83 1.62 1.60 0.00 0.00 -
P/RPS 1.80 1.65 1.31 0.79 0.96 0.00 0.00 -
P/EPS 21.25 19.29 15.50 8.89 10.78 0.00 0.00 -
EY 4.71 5.19 6.45 11.24 9.27 0.00 0.00 -
DY 0.87 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.86 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 19/08/03 28/05/03 - - - - -
Price 2.95 2.67 2.28 0.00 0.00 0.00 0.00 -
P/RPS 1.85 1.76 1.63 0.00 0.00 0.00 0.00 -
P/EPS 21.92 20.52 19.32 0.00 0.00 0.00 0.00 -
EY 4.56 4.87 5.18 0.00 0.00 0.00 0.00 -
DY 0.85 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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