[ATIS] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
07-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -1.87%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Revenue 506,420 432,848 413,298 361,712 260,236 96,308 80,253 34.24%
PBT 33,614 30,948 34,670 47,668 35,472 13,962 9,113 23.20%
Tax -9,340 -8,820 -10,294 -14,842 -11,916 -11,984 -3,003 19.89%
NP 24,274 22,128 24,376 32,826 23,556 1,978 6,110 24.67%
-
NP to SH 23,858 21,470 22,642 32,826 23,556 1,978 6,110 24.33%
-
Tax Rate 27.79% 28.50% 29.69% 31.14% 33.59% 85.83% 32.95% -
Total Cost 482,146 410,720 388,922 328,886 236,680 94,330 74,143 34.89%
-
Net Worth 182,667 165,153 136,550 128,573 0 8,978 0 -
Dividend
30/09/07 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Net Worth 182,667 165,153 136,550 128,573 0 8,978 0 -
NOSH 158,841 158,801 158,779 158,733 120,036 13,204 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
NP Margin 4.79% 5.11% 5.90% 9.08% 9.05% 2.05% 7.61% -
ROE 13.06% 13.00% 16.58% 25.53% 0.00% 22.03% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 318.82 272.57 260.30 227.87 216.80 729.37 0.00 -
EPS 15.02 13.52 14.26 20.68 15.10 14.98 0.00 -
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.15 1.04 0.86 0.81 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,777
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 345.26 295.10 281.77 246.60 177.42 65.66 54.71 34.25%
EPS 16.27 14.64 15.44 22.38 16.06 1.35 4.17 24.31%
DPS 0.00 0.00 0.00 5.41 4.09 0.00 0.00 -
NAPS 1.2454 1.126 0.931 0.8766 0.00 0.0612 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.88 0.74 1.10 1.70 2.86 0.00 0.00 -
P/RPS 0.28 0.27 0.42 0.75 1.32 0.00 0.00 -
P/EPS 5.86 5.47 7.71 8.22 14.57 0.00 0.00 -
EY 17.07 18.27 12.96 12.16 6.86 0.00 0.00 -
DY 0.00 0.00 0.00 2.94 1.75 0.00 0.00 -
P/NAPS 0.77 0.71 1.28 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 - -
Price 0.95 0.76 0.91 1.77 2.95 0.00 0.00 -
P/RPS 0.30 0.28 0.35 0.78 1.36 0.00 0.00 -
P/EPS 6.32 5.62 6.38 8.56 15.03 0.00 0.00 -
EY 15.81 17.79 15.67 11.68 6.65 0.00 0.00 -
DY 0.00 0.00 0.00 2.82 1.69 0.00 0.00 -
P/NAPS 0.83 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