[ATIS] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -0.02%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Revenue 424,725 521,357 447,434 416,920 365,368 275,928 206,572 10.83%
PBT 39,065 35,212 29,156 34,472 47,588 38,701 29,954 3.86%
Tax -2,492 -9,401 -7,749 -10,536 -14,930 -13,208 -19,882 -25.65%
NP 36,573 25,810 21,406 23,936 32,657 25,493 10,072 20.21%
-
NP to SH 33,941 25,596 20,786 22,637 32,657 25,493 19,841 7.96%
-
Tax Rate 6.38% 26.70% 26.58% 30.56% 31.37% 34.13% 66.38% -
Total Cost 388,152 495,546 426,028 392,984 332,710 250,434 196,500 10.20%
-
Net Worth 238,422 188,953 165,107 146,115 130,163 0 90,485 14.83%
Dividend
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Div - - - - 5,291 4,000 - -
Div Payout % - - - - 16.20% 15.69% - -
Equity
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Net Worth 238,422 188,953 165,107 146,115 130,163 0 90,485 14.83%
NOSH 147,174 158,784 158,757 158,821 158,736 120,005 109,018 4.37%
Ratio Analysis
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
NP Margin 8.61% 4.95% 4.78% 5.74% 8.94% 9.24% 4.88% -
ROE 14.24% 13.55% 12.59% 15.49% 25.09% 0.00% 21.93% -
Per Share
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 288.59 328.34 281.84 262.51 230.17 229.93 189.48 6.18%
EPS 22.97 16.12 13.09 14.25 20.57 16.35 18.20 3.37%
DPS 0.00 0.00 0.00 0.00 3.33 3.33 0.00 -
NAPS 1.62 1.19 1.04 0.92 0.82 0.00 0.83 10.01%
Adjusted Per Share Value based on latest NOSH - 158,904
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 289.56 355.45 305.05 284.24 249.10 188.12 140.83 10.83%
EPS 23.14 17.45 14.17 15.43 22.26 17.38 13.53 7.96%
DPS 0.00 0.00 0.00 0.00 3.61 2.73 0.00 -
NAPS 1.6255 1.2882 1.1257 0.9962 0.8874 0.00 0.6169 14.83%
Price Multiplier on Financial Quarter End Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 -
Price 0.99 1.00 0.74 0.90 1.88 3.20 1.60 -
P/RPS 0.34 0.30 0.26 0.34 0.82 1.39 0.84 -12.11%
P/EPS 4.29 6.20 5.65 6.31 9.14 15.06 8.79 -9.73%
EY 23.29 16.12 17.69 15.84 10.94 6.64 11.37 10.77%
DY 0.00 0.00 0.00 0.00 1.77 1.04 0.00 -
P/NAPS 0.61 0.84 0.71 0.98 2.29 0.00 1.93 -15.16%
Price Multiplier on Announcement Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 30/12/02 -
Price 0.96 1.05 0.74 0.89 1.60 3.14 1.59 -
P/RPS 0.33 0.32 0.26 0.34 0.70 1.37 0.84 -12.48%
P/EPS 4.16 6.51 5.65 6.24 7.78 14.78 8.74 -10.05%
EY 24.02 15.35 17.69 16.01 12.86 6.77 11.45 11.15%
DY 0.00 0.00 0.00 0.00 2.08 1.06 0.00 -
P/NAPS 0.59 0.88 0.71 0.97 1.95 0.00 1.92 -15.50%

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