[ATIS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.0%
YoY- 1435.03%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Revenue 742,252 1,153,184 526,552 96,699 504,372 403,084 384,340 10.23%
PBT 8,412 92,120 35,112 141 31,148 32,824 35,048 -19.04%
Tax -5,760 -24,340 -8,760 1,605 -9,020 -9,600 -10,704 -8.76%
NP 2,652 67,780 26,352 1,746 22,128 23,224 24,344 -27.97%
-
NP to SH 13,728 32,480 22,964 1,496 21,536 22,296 23,344 -7.55%
-
Tax Rate 68.47% 26.42% 24.95% -1,138.30% 28.96% 29.25% 30.54% -
Total Cost 739,600 1,085,404 500,200 94,953 482,244 379,860 359,996 11.24%
-
Net Worth 319,733 317,164 268,789 266,252 174,702 160,391 131,627 14.03%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 31,760 - -
Div Payout % - - - - - 142.45% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 319,733 317,164 268,789 266,252 174,702 160,391 131,627 14.03%
NOSH 146,666 146,835 146,081 147,917 158,820 158,803 158,586 -1.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.36% 5.88% 5.00% 1.81% 4.39% 5.76% 6.33% -
ROE 4.29% 10.24% 8.54% 0.56% 12.33% 13.90% 17.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 506.08 785.36 360.45 65.37 317.57 253.83 242.35 11.51%
EPS 9.36 22.12 15.72 1.01 13.56 14.04 14.72 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.18 2.16 1.84 1.80 1.10 1.01 0.83 15.36%
Adjusted Per Share Value based on latest NOSH - 146,081
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 506.04 786.20 358.99 65.93 343.87 274.81 262.03 10.23%
EPS 9.36 22.14 15.66 1.02 14.68 15.20 15.92 -7.56%
DPS 0.00 0.00 0.00 0.00 0.00 21.65 0.00 -
NAPS 2.1798 2.1623 1.8325 1.8152 1.1911 1.0935 0.8974 14.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/06/07 30/06/06 30/06/05 -
Price 1.21 1.06 1.12 1.10 0.89 0.80 1.28 -
P/RPS 0.24 0.13 0.31 1.68 0.28 0.32 0.53 -11.06%
P/EPS 12.93 4.79 7.12 108.76 6.56 5.70 8.70 6.04%
EY 7.74 20.87 14.04 0.92 15.24 17.55 11.50 -5.69%
DY 0.00 0.00 0.00 0.00 0.00 25.00 0.00 -
P/NAPS 0.56 0.49 0.61 0.61 0.81 0.79 1.54 -13.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 28/05/12 30/05/11 25/05/10 28/05/09 23/08/07 30/08/06 30/08/05 -
Price 1.13 1.09 1.17 1.01 0.82 0.72 1.21 -
P/RPS 0.22 0.14 0.32 1.54 0.26 0.28 0.50 -11.44%
P/EPS 12.07 4.93 7.44 99.86 6.05 5.13 8.22 5.85%
EY 8.28 20.29 13.44 1.00 16.54 19.50 12.17 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.52 0.50 0.64 0.56 0.75 0.71 1.46 -14.17%

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