[ATIS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.5%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 451,445 440,253 471,169 497,831 539,218 555,317 538,771 -11.09%
PBT 60,526 44,547 31,499 36,973 47,911 42,266 41,001 29.55%
Tax -4,578 -2,760 -3,190 -4,439 -8,865 -10,355 -10,195 -41.27%
NP 55,948 41,787 28,309 32,534 39,046 31,911 30,806 48.69%
-
NP to SH 53,399 38,767 25,534 30,179 36,579 30,537 30,018 46.66%
-
Tax Rate 7.56% 6.20% 10.13% 12.01% 18.50% 24.50% 24.87% -
Total Cost 395,497 398,466 442,860 465,297 500,172 523,406 507,965 -15.32%
-
Net Worth 262,593 236,643 159,565 147,938 204,202 195,096 201,912 19.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 262,593 236,643 159,565 147,938 204,202 195,096 201,912 19.08%
NOSH 145,885 146,076 159,565 147,938 151,261 152,419 158,986 -5.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.39% 9.49% 6.01% 6.54% 7.24% 5.75% 5.72% -
ROE 20.34% 16.38% 16.00% 20.40% 17.91% 15.65% 14.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 309.45 301.39 295.28 336.51 356.48 364.34 338.88 -5.86%
EPS 36.60 26.54 16.00 20.40 24.18 20.03 18.88 55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.62 1.00 1.00 1.35 1.28 1.27 26.09%
Adjusted Per Share Value based on latest NOSH - 147,938
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 307.78 300.15 321.23 339.41 367.62 378.60 367.32 -11.09%
EPS 36.41 26.43 17.41 20.58 24.94 20.82 20.47 46.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7903 1.6134 1.0879 1.0086 1.3922 1.3301 1.3766 19.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.99 1.00 1.10 1.02 1.26 1.39 -
P/RPS 0.32 0.33 0.34 0.33 0.29 0.35 0.41 -15.19%
P/EPS 2.70 3.73 6.25 5.39 4.22 6.29 7.36 -48.66%
EY 36.97 26.81 16.00 18.55 23.71 15.90 13.58 94.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 1.00 1.10 0.76 0.98 1.09 -36.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 19/08/09 28/05/09 26/02/09 11/11/08 14/08/08 -
Price 0.95 0.96 0.95 1.01 0.97 1.01 1.37 -
P/RPS 0.31 0.32 0.32 0.30 0.27 0.28 0.40 -15.58%
P/EPS 2.60 3.62 5.94 4.95 4.01 5.04 7.26 -49.47%
EY 38.53 27.64 16.84 20.20 24.93 19.84 13.78 98.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.95 1.01 0.72 0.79 1.08 -37.70%

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