[ATIS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.65%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 904,085 668,698 424,725 521,357 447,434 416,920 365,368 14.36%
PBT 41,281 67,778 39,065 35,212 29,156 34,472 47,588 -2.08%
Tax -15,976 -12,518 -2,492 -9,401 -7,749 -10,536 -14,930 1.00%
NP 25,305 55,260 36,573 25,810 21,406 23,936 32,657 -3.70%
-
NP to SH 18,672 45,889 33,941 25,596 20,786 22,637 32,657 -7.94%
-
Tax Rate 38.70% 18.47% 6.38% 26.70% 26.58% 30.56% 31.37% -
Total Cost 878,780 613,438 388,152 495,546 426,028 392,984 332,710 15.47%
-
Net Worth 320,007 298,768 238,422 188,953 165,107 146,115 130,163 14.25%
Dividend
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 5,291 -
Div Payout % - - - - - - 16.20% -
Equity
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 320,007 298,768 238,422 188,953 165,107 146,115 130,163 14.25%
NOSH 146,792 146,455 147,174 158,784 158,757 158,821 158,736 -1.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.80% 8.26% 8.61% 4.95% 4.78% 5.74% 8.94% -
ROE 5.83% 15.36% 14.24% 13.55% 12.59% 15.49% 25.09% -
Per Share
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 615.89 456.59 288.59 328.34 281.84 262.51 230.17 15.69%
EPS 12.72 31.33 22.97 16.12 13.09 14.25 20.57 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 2.18 2.04 1.62 1.19 1.04 0.92 0.82 15.58%
Adjusted Per Share Value based on latest NOSH - 146,604
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 616.38 455.90 289.56 355.45 305.05 284.24 249.10 14.36%
EPS 12.73 31.29 23.14 17.45 14.17 15.43 22.26 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
NAPS 2.1817 2.0369 1.6255 1.2882 1.1257 0.9962 0.8874 14.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.90 1.05 0.99 1.00 0.74 0.90 1.88 -
P/RPS 0.15 0.23 0.34 0.30 0.26 0.34 0.82 -22.24%
P/EPS 7.08 3.35 4.29 6.20 5.65 6.31 9.14 -3.71%
EY 14.13 29.84 23.29 16.12 17.69 15.84 10.94 3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.41 0.51 0.61 0.84 0.71 0.98 2.29 -22.49%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/11/11 24/11/10 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 -
Price 1.12 1.08 0.96 1.05 0.74 0.89 1.60 -
P/RPS 0.18 0.24 0.33 0.32 0.26 0.34 0.70 -18.22%
P/EPS 8.81 3.45 4.16 6.51 5.65 6.24 7.78 1.85%
EY 11.36 29.01 24.02 15.35 17.69 16.01 12.86 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.51 0.53 0.59 0.88 0.71 0.97 1.95 -18.01%

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