[ATIS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.74%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Revenue 406,627 362,410 289,084 215,971 171,736 22.48%
PBT 30,775 34,763 37,845 29,320 21,898 8.33%
Tax -7,666 -11,610 -12,423 -17,385 -7,955 -0.86%
NP 23,109 23,153 25,422 11,935 13,943 12.62%
-
NP to SH 22,175 23,153 25,422 18,703 13,943 11.53%
-
Tax Rate 24.91% 33.40% 32.83% 59.29% 36.33% -
Total Cost 383,518 339,257 263,662 204,036 157,793 23.24%
-
Net Worth 154,031 125,451 109,231 96,974 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Div 7,939 11,909 11,703 - - -
Div Payout % 35.81% 51.44% 46.04% - - -
Equity
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Net Worth 154,031 125,451 109,231 96,974 0 -
NOSH 158,795 158,799 156,045 111,465 119,991 6.81%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
NP Margin 5.68% 6.39% 8.79% 5.53% 8.12% -
ROE 14.40% 18.46% 23.27% 19.29% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
RPS 256.07 228.22 185.26 193.76 143.12 14.67%
EPS 14.00 14.58 16.30 16.62 11.62 4.48%
DPS 5.00 7.50 7.50 0.00 0.00 -
NAPS 0.97 0.79 0.70 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,754
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
RPS 277.23 247.08 197.09 147.24 117.08 22.48%
EPS 15.12 15.78 17.33 12.75 9.51 11.52%
DPS 5.41 8.12 7.98 0.00 0.00 -
NAPS 1.0501 0.8553 0.7447 0.6611 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/12/02 - -
Price 0.79 1.60 2.29 1.62 0.00 -
P/RPS 0.31 0.70 1.24 0.84 0.00 -
P/EPS 5.66 10.97 14.06 9.65 0.00 -
EY 17.68 9.11 7.11 10.36 0.00 -
DY 6.33 4.69 3.28 0.00 0.00 -
P/NAPS 0.81 2.03 3.27 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Date 26/05/06 27/05/05 26/05/04 27/02/03 - -
Price 0.79 1.31 2.00 1.74 0.00 -
P/RPS 0.31 0.57 1.08 0.90 0.00 -
P/EPS 5.66 8.98 12.28 10.37 0.00 -
EY 17.68 11.13 8.15 9.64 0.00 -
DY 6.33 5.73 3.75 0.00 0.00 -
P/NAPS 0.81 1.66 2.86 2.00 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