[ATIS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 3.94%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Revenue 432,848 413,298 361,712 260,236 96,308 80,253 37.80%
PBT 30,948 34,670 47,668 35,472 13,962 9,113 26.19%
Tax -8,820 -10,294 -14,842 -11,916 -11,984 -3,003 22.75%
NP 22,128 24,376 32,826 23,556 1,978 6,110 27.74%
-
NP to SH 21,470 22,642 32,826 23,556 1,978 6,110 27.01%
-
Tax Rate 28.50% 29.69% 31.14% 33.59% 85.83% 32.95% -
Total Cost 410,720 388,922 328,886 236,680 94,330 74,143 38.51%
-
Net Worth 165,153 136,550 128,573 0 8,978 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Div - - 7,936 6,001 - - -
Div Payout % - - 24.18% 25.48% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Net Worth 165,153 136,550 128,573 0 8,978 0 -
NOSH 158,801 158,779 158,733 120,036 13,204 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
NP Margin 5.11% 5.90% 9.08% 9.05% 2.05% 7.61% -
ROE 13.00% 16.58% 25.53% 0.00% 22.03% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 272.57 260.30 227.87 216.80 729.37 0.00 -
EPS 13.52 14.26 20.68 15.10 14.98 0.00 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.04 0.86 0.81 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 295.10 281.77 246.60 177.42 65.66 54.71 37.81%
EPS 14.64 15.44 22.38 16.06 1.35 4.17 26.99%
DPS 0.00 0.00 5.41 4.09 0.00 0.00 -
NAPS 1.126 0.931 0.8766 0.00 0.0612 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.74 1.10 1.70 2.86 0.00 0.00 -
P/RPS 0.27 0.42 0.75 1.32 0.00 0.00 -
P/EPS 5.47 7.71 8.22 14.57 0.00 0.00 -
EY 18.27 12.96 12.16 6.86 0.00 0.00 -
DY 0.00 0.00 2.94 1.75 0.00 0.00 -
P/NAPS 0.71 1.28 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 - -
Price 0.76 0.91 1.77 2.95 0.00 0.00 -
P/RPS 0.28 0.35 0.78 1.36 0.00 0.00 -
P/EPS 5.62 6.38 8.56 15.03 0.00 0.00 -
EY 17.79 15.67 11.68 6.65 0.00 0.00 -
DY 0.00 0.00 2.82 1.69 0.00 0.00 -
P/NAPS 0.73 1.06 2.19 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