[ATIS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 245.32%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 392,629 482,797 314,059 205,796 253,210 216,424 206,649 9.97%
PBT 13,673 28,899 20,389 5,973 16,807 15,474 17,335 -3.45%
Tax -3,958 -10,174 -5,381 276 -4,670 -4,410 -5,147 -3.81%
NP 9,715 18,725 15,008 6,249 12,137 11,064 12,188 -3.30%
-
NP to SH 8,023 9,907 10,841 5,166 11,929 10,735 11,321 -4.97%
-
Tax Rate 28.95% 35.21% 26.39% -4.62% 27.79% 28.50% 29.69% -
Total Cost 382,914 464,072 299,051 199,547 241,073 205,360 194,461 10.55%
-
Net Worth 324,740 318,491 273,585 159,565 182,667 165,153 136,550 13.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 324,740 318,491 273,585 159,565 182,667 165,153 136,550 13.68%
NOSH 146,941 146,770 146,302 159,565 158,841 158,801 158,779 -1.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.47% 3.88% 4.78% 3.04% 4.79% 5.11% 5.90% -
ROE 2.47% 3.11% 3.96% 3.24% 6.53% 6.50% 8.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 267.20 328.95 214.66 128.97 159.41 136.29 130.15 11.23%
EPS 5.46 6.75 7.41 3.48 7.51 6.76 7.13 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 1.87 1.00 1.15 1.04 0.86 14.99%
Adjusted Per Share Value based on latest NOSH - 159,565
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 267.68 329.16 214.12 140.31 172.63 147.55 140.89 9.96%
EPS 5.47 6.75 7.39 3.52 8.13 7.32 7.72 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.214 2.1714 1.8652 1.0879 1.2454 1.126 0.931 13.68%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 28/09/07 29/09/06 30/09/05 -
Price 1.17 1.10 1.26 1.00 0.88 0.74 1.10 -
P/RPS 0.44 0.33 0.59 0.78 0.55 0.54 0.85 -9.28%
P/EPS 21.43 16.30 17.00 30.89 11.72 10.95 15.43 4.98%
EY 4.67 6.14 5.88 3.24 8.53 9.14 6.48 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.67 1.00 0.77 0.71 1.28 -12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/08/12 19/08/11 24/08/10 19/08/09 21/11/07 28/11/06 23/11/05 -
Price 1.26 1.17 1.16 0.95 0.95 0.76 0.91 -
P/RPS 0.47 0.36 0.54 0.74 0.60 0.56 0.70 -5.72%
P/EPS 23.08 17.33 15.65 29.34 12.65 11.24 12.76 9.17%
EY 4.33 5.77 6.39 3.41 7.91 8.89 7.84 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.62 0.95 0.83 0.73 1.06 -8.77%

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