[ATIS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.58%
YoY- 109.85%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 785,258 965,594 628,118 411,592 506,420 432,848 413,298 9.97%
PBT 27,346 57,798 40,778 11,946 33,614 30,948 34,670 -3.45%
Tax -7,916 -20,348 -10,762 552 -9,340 -8,820 -10,294 -3.81%
NP 19,430 37,450 30,016 12,498 24,274 22,128 24,376 -3.30%
-
NP to SH 16,046 19,814 21,682 10,332 23,858 21,470 22,642 -4.97%
-
Tax Rate 28.95% 35.21% 26.39% -4.62% 27.79% 28.50% 29.69% -
Total Cost 765,828 928,144 598,102 399,094 482,146 410,720 388,922 10.55%
-
Net Worth 324,740 318,491 273,585 159,565 182,667 165,153 136,550 13.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 324,740 318,491 273,585 159,565 182,667 165,153 136,550 13.68%
NOSH 146,941 146,770 146,302 159,565 158,841 158,801 158,779 -1.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.47% 3.88% 4.78% 3.04% 4.79% 5.11% 5.90% -
ROE 4.94% 6.22% 7.93% 6.48% 13.06% 13.00% 16.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 534.40 657.89 429.33 257.95 318.82 272.57 260.30 11.23%
EPS 10.92 13.50 14.82 6.96 15.02 13.52 14.26 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 1.87 1.00 1.15 1.04 0.86 14.99%
Adjusted Per Share Value based on latest NOSH - 146,609
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 535.36 658.31 428.23 280.61 345.26 295.10 281.77 9.97%
EPS 10.94 13.51 14.78 7.04 16.27 14.64 15.44 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.214 2.1714 1.8652 1.0879 1.2454 1.126 0.931 13.68%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 28/09/07 29/09/06 30/09/05 -
Price 1.17 1.10 1.26 1.00 0.88 0.74 1.10 -
P/RPS 0.22 0.17 0.29 0.39 0.28 0.27 0.42 -9.13%
P/EPS 10.71 8.15 8.50 15.44 5.86 5.47 7.71 4.98%
EY 9.33 12.27 11.76 6.48 17.07 18.27 12.96 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.67 1.00 0.77 0.71 1.28 -12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/08/12 19/08/11 24/08/10 19/08/09 21/11/07 28/11/06 23/11/05 -
Price 1.26 1.17 1.16 0.95 0.95 0.76 0.91 -
P/RPS 0.24 0.18 0.27 0.37 0.30 0.28 0.35 -5.43%
P/EPS 11.54 8.67 7.83 14.67 6.32 5.62 6.38 9.17%
EY 8.67 11.54 12.78 6.82 15.81 17.79 15.67 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.62 0.95 0.83 0.73 1.06 -8.77%

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