[ATIS] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 31.59%
YoY- 47.6%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Revenue 504,372 403,084 384,340 355,280 250,152 192,588 20.11%
PBT 31,148 32,824 35,048 48,776 34,524 28,284 1.85%
Tax -9,020 -9,600 -10,704 -15,324 -11,852 -7,852 2.67%
NP 22,128 23,224 24,344 33,452 22,672 20,432 1.52%
-
NP to SH 21,536 22,296 23,344 33,452 22,664 20,432 1.00%
-
Tax Rate 28.96% 29.25% 30.54% 31.42% 34.33% 27.76% -
Total Cost 482,244 379,860 359,996 321,828 227,480 172,156 21.66%
-
Net Worth 174,702 160,391 131,627 120,604 0 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Div - 31,760 - 15,869 11,998 - -
Div Payout % - 142.45% - 47.44% 52.94% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Net Worth 174,702 160,391 131,627 120,604 0 0 -
NOSH 158,820 158,803 158,586 158,690 119,988 119,991 5.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
NP Margin 4.39% 5.76% 6.33% 9.42% 9.06% 10.61% -
ROE 12.33% 13.90% 17.73% 27.74% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 317.57 253.83 242.35 223.88 208.48 160.50 13.87%
EPS 13.56 14.04 14.72 21.08 14.52 0.00 -
DPS 0.00 20.00 0.00 10.00 10.00 0.00 -
NAPS 1.10 1.01 0.83 0.76 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,690
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 343.87 274.81 262.03 242.22 170.55 131.30 20.11%
EPS 14.68 15.20 15.92 22.81 15.45 13.93 1.00%
DPS 0.00 21.65 0.00 10.82 8.18 0.00 -
NAPS 1.1911 1.0935 0.8974 0.8222 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.89 0.80 1.28 2.20 2.51 0.00 -
P/RPS 0.28 0.32 0.53 0.98 1.20 0.00 -
P/EPS 6.56 5.70 8.70 10.44 13.29 0.00 -
EY 15.24 17.55 11.50 9.58 7.53 0.00 -
DY 0.00 25.00 0.00 4.55 3.98 0.00 -
P/NAPS 0.81 0.79 1.54 2.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 23/08/07 30/08/06 30/08/05 27/08/04 19/08/03 - -
Price 0.82 0.72 1.21 1.84 2.67 0.00 -
P/RPS 0.26 0.28 0.50 0.82 1.28 0.00 -
P/EPS 6.05 5.13 8.22 8.73 14.14 0.00 -
EY 16.54 19.50 12.17 11.46 7.07 0.00 -
DY 0.00 27.78 0.00 5.43 3.75 0.00 -
P/NAPS 0.75 0.71 1.46 2.42 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