[ATIS] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 652.33%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Revenue 312,690 274,026 206,946 154,929 128,165 23.32%
PBT 25,854 35,691 29,026 22,466 16,817 10.63%
Tax -7,902 -11,198 -9,906 -14,912 -5,670 8.11%
NP 17,952 24,493 19,120 7,554 11,147 11.85%
-
NP to SH 16,978 24,493 19,120 14,881 11,147 10.39%
-
Tax Rate 30.56% 31.37% 34.13% 66.38% 33.72% -
Total Cost 294,738 249,533 187,826 147,375 117,018 24.24%
-
Net Worth 146,115 130,163 0 90,485 0 -
Dividend
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Div - 3,968 3,000 - - -
Div Payout % - 16.20% 15.69% - - -
Equity
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Net Worth 146,115 130,163 0 90,485 0 -
NOSH 158,821 158,736 120,005 109,018 119,989 6.81%
Ratio Analysis
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
NP Margin 5.74% 8.94% 9.24% 4.88% 8.70% -
ROE 11.62% 18.82% 0.00% 16.45% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 196.88 172.63 172.45 142.11 106.81 15.45%
EPS 10.69 15.43 12.26 13.65 9.29 3.35%
DPS 0.00 2.50 2.50 0.00 0.00 -
NAPS 0.92 0.82 0.00 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,145
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 213.18 186.82 141.09 105.63 87.38 23.32%
EPS 11.58 16.70 13.04 10.15 7.60 10.40%
DPS 0.00 2.71 2.05 0.00 0.00 -
NAPS 0.9962 0.8874 0.00 0.6169 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 30/12/05 31/12/04 31/12/03 30/09/02 - -
Price 0.90 1.88 3.20 1.60 0.00 -
P/RPS 0.46 1.09 1.86 1.13 0.00 -
P/EPS 8.42 12.18 20.08 11.72 0.00 -
EY 11.88 8.21 4.98 8.53 0.00 -
DY 0.00 1.33 0.78 0.00 0.00 -
P/NAPS 0.98 2.29 0.00 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 23/02/06 25/02/05 26/02/04 30/12/02 - -
Price 0.89 1.60 3.14 1.59 0.00 -
P/RPS 0.45 0.93 1.82 1.12 0.00 -
P/EPS 8.33 10.37 19.71 11.65 0.00 -
EY 12.01 9.64 5.07 8.58 0.00 -
DY 0.00 1.56 0.80 0.00 0.00 -
P/NAPS 0.97 1.95 0.00 1.92 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