[ATIS] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -3.18%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 668,698 424,725 521,357 447,434 416,920 365,368 275,928 14.00%
PBT 67,778 39,065 35,212 29,156 34,472 47,588 38,701 8.65%
Tax -12,518 -2,492 -9,401 -7,749 -10,536 -14,930 -13,208 -0.79%
NP 55,260 36,573 25,810 21,406 23,936 32,657 25,493 12.13%
-
NP to SH 45,889 33,941 25,596 20,786 22,637 32,657 25,493 9.09%
-
Tax Rate 18.47% 6.38% 26.70% 26.58% 30.56% 31.37% 34.13% -
Total Cost 613,438 388,152 495,546 426,028 392,984 332,710 250,434 14.18%
-
Net Worth 298,768 238,422 188,953 165,107 146,115 130,163 0 -
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 5,291 4,000 -
Div Payout % - - - - - 16.20% 15.69% -
Equity
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,768 238,422 188,953 165,107 146,115 130,163 0 -
NOSH 146,455 147,174 158,784 158,757 158,821 158,736 120,005 2.99%
Ratio Analysis
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.26% 8.61% 4.95% 4.78% 5.74% 8.94% 9.24% -
ROE 15.36% 14.24% 13.55% 12.59% 15.49% 25.09% 0.00% -
Per Share
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 456.59 288.59 328.34 281.84 262.51 230.17 229.93 10.69%
EPS 31.33 22.97 16.12 13.09 14.25 20.57 16.35 10.10%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 3.33 -
NAPS 2.04 1.62 1.19 1.04 0.92 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,692
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 455.90 289.56 355.45 305.05 284.24 249.10 188.12 14.00%
EPS 31.29 23.14 17.45 14.17 15.43 22.26 17.38 9.09%
DPS 0.00 0.00 0.00 0.00 0.00 3.61 2.73 -
NAPS 2.0369 1.6255 1.2882 1.1257 0.9962 0.8874 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.99 1.00 0.74 0.90 1.88 3.20 -
P/RPS 0.23 0.34 0.30 0.26 0.34 0.82 1.39 -23.38%
P/EPS 3.35 4.29 6.20 5.65 6.31 9.14 15.06 -19.95%
EY 29.84 23.29 16.12 17.69 15.84 10.94 6.64 24.92%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.04 -
P/NAPS 0.51 0.61 0.84 0.71 0.98 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/11/10 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 -
Price 1.08 0.96 1.05 0.74 0.89 1.60 3.14 -
P/RPS 0.24 0.33 0.32 0.26 0.34 0.70 1.37 -22.73%
P/EPS 3.45 4.16 6.51 5.65 6.24 7.78 14.78 -19.38%
EY 29.01 24.02 15.35 17.69 16.01 12.86 6.77 24.04%
DY 0.00 0.00 0.00 0.00 0.00 2.08 1.06 -
P/NAPS 0.53 0.59 0.88 0.71 0.97 1.95 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