[ATIS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -60.14%
YoY- -53.46%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 926,699 918,896 906,817 750,159 634,425 559,709 486,384 53.62%
PBT 60,329 88,710 94,454 80,202 82,061 74,944 69,163 -8.69%
Tax -14,978 -17,178 -16,280 -12,385 -12,098 -10,235 -8,373 47.30%
NP 45,351 71,532 78,174 67,817 69,963 64,709 60,790 -17.72%
-
NP to SH 4,441 23,918 27,233 24,854 62,360 59,076 57,644 -81.86%
-
Tax Rate 24.83% 19.36% 17.24% 15.44% 14.74% 13.66% 12.11% -
Total Cost 881,348 847,364 828,643 682,342 564,462 495,000 425,594 62.39%
-
Net Worth 320,124 317,851 317,164 308,125 299,073 274,159 268,789 12.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 320,124 317,851 317,164 308,125 299,073 274,159 268,789 12.34%
NOSH 146,845 146,475 146,835 146,726 146,604 146,609 146,081 0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.89% 7.78% 8.62% 9.04% 11.03% 11.56% 12.50% -
ROE 1.39% 7.52% 8.59% 8.07% 20.85% 21.55% 21.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 631.07 627.34 617.57 511.26 432.75 381.77 332.95 53.09%
EPS 3.02 16.33 18.55 16.94 42.54 40.29 39.46 -81.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.16 2.10 2.04 1.87 1.84 11.95%
Adjusted Per Share Value based on latest NOSH - 146,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 631.79 626.47 618.24 511.43 432.53 381.59 331.60 53.62%
EPS 3.03 16.31 18.57 16.94 42.52 40.28 39.30 -81.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1825 2.167 2.1623 2.1007 2.039 1.8691 1.8325 12.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 1.10 1.06 1.05 1.05 1.26 1.12 -
P/RPS 0.14 0.18 0.17 0.21 0.24 0.33 0.34 -44.62%
P/EPS 29.76 6.74 5.72 6.20 2.47 3.13 2.84 378.17%
EY 3.36 14.84 17.50 16.13 40.51 31.98 35.23 -79.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.49 0.50 0.51 0.67 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 30/05/11 28/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.12 1.17 1.09 1.06 1.08 1.16 1.17 -
P/RPS 0.18 0.19 0.18 0.21 0.25 0.30 0.35 -35.78%
P/EPS 37.03 7.17 5.88 6.26 2.54 2.88 2.97 436.86%
EY 2.70 13.96 17.02 15.98 39.39 34.74 33.73 -81.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.50 0.53 0.62 0.64 -14.03%

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