[ATIS] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -3.01%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 411,592 506,420 432,848 413,298 361,712 260,236 96,308 23.03%
PBT 11,946 33,614 30,948 34,670 47,668 35,472 13,962 -2.20%
Tax 552 -9,340 -8,820 -10,294 -14,842 -11,916 -11,984 -
NP 12,498 24,274 22,128 24,376 32,826 23,556 1,978 30.10%
-
NP to SH 10,332 23,858 21,470 22,642 32,826 23,556 1,978 26.61%
-
Tax Rate -4.62% 27.79% 28.50% 29.69% 31.14% 33.59% 85.83% -
Total Cost 399,094 482,146 410,720 388,922 328,886 236,680 94,330 22.86%
-
Net Worth 159,565 182,667 165,153 136,550 128,573 0 8,978 50.79%
Dividend
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div - - - - 7,936 6,001 - -
Div Payout % - - - - 24.18% 25.48% - -
Equity
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth 159,565 182,667 165,153 136,550 128,573 0 8,978 50.79%
NOSH 159,565 158,841 158,801 158,779 158,733 120,036 13,204 42.71%
Ratio Analysis
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin 3.04% 4.79% 5.11% 5.90% 9.08% 9.05% 2.05% -
ROE 6.48% 13.06% 13.00% 16.58% 25.53% 0.00% 22.03% -
Per Share
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 257.95 318.82 272.57 260.30 227.87 216.80 729.37 -13.78%
EPS 6.96 15.02 13.52 14.26 20.68 15.10 14.98 -10.36%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.00 1.15 1.04 0.86 0.81 0.00 0.68 5.65%
Adjusted Per Share Value based on latest NOSH - 158,985
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 280.61 345.26 295.10 281.77 246.60 177.42 65.66 23.03%
EPS 7.04 16.27 14.64 15.44 22.38 16.06 1.35 26.58%
DPS 0.00 0.00 0.00 0.00 5.41 4.09 0.00 -
NAPS 1.0879 1.2454 1.126 0.931 0.8766 0.00 0.0612 50.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 30/06/09 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.00 0.88 0.74 1.10 1.70 2.86 0.00 -
P/RPS 0.39 0.28 0.27 0.42 0.75 1.32 0.00 -
P/EPS 15.44 5.86 5.47 7.71 8.22 14.57 0.00 -
EY 6.48 17.07 18.27 12.96 12.16 6.86 0.00 -
DY 0.00 0.00 0.00 0.00 2.94 1.75 0.00 -
P/NAPS 1.00 0.77 0.71 1.28 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 19/08/09 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 -
Price 0.95 0.95 0.76 0.91 1.77 2.95 0.00 -
P/RPS 0.37 0.30 0.28 0.35 0.78 1.36 0.00 -
P/EPS 14.67 6.32 5.62 6.38 8.56 15.03 0.00 -
EY 6.82 15.81 17.79 15.67 11.68 6.65 0.00 -
DY 0.00 0.00 0.00 0.00 2.82 1.69 0.00 -
P/NAPS 0.95 0.83 0.73 1.06 2.19 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