[ATIS] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
07-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 96.26%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Revenue 253,210 216,424 206,649 180,856 130,118 96,308 80,253 20.16%
PBT 16,807 15,474 17,335 23,834 17,736 13,962 9,113 10.28%
Tax -4,670 -4,410 -5,147 -7,421 -5,958 -11,984 -3,003 7.31%
NP 12,137 11,064 12,188 16,413 11,778 1,978 6,110 11.59%
-
NP to SH 11,929 10,735 11,321 16,413 11,778 1,978 6,110 11.28%
-
Tax Rate 27.79% 28.50% 29.69% 31.14% 33.59% 85.83% 32.95% -
Total Cost 241,073 205,360 194,461 164,443 118,340 94,330 74,143 20.74%
-
Net Worth 182,667 165,153 136,550 128,573 0 8,978 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Div - - - 3,968 3,000 - - -
Div Payout % - - - 24.18% 25.48% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Net Worth 182,667 165,153 136,550 128,573 0 8,978 0 -
NOSH 158,841 158,801 158,779 158,733 120,036 13,204 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
NP Margin 4.79% 5.11% 5.90% 9.08% 9.05% 2.05% 7.61% -
ROE 6.53% 6.50% 8.29% 12.77% 0.00% 22.03% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 159.41 136.29 130.15 113.94 108.40 729.37 0.00 -
EPS 7.51 6.76 7.13 10.34 7.55 14.98 0.00 -
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.15 1.04 0.86 0.81 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,777
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 172.63 147.55 140.89 123.30 88.71 65.66 54.71 20.16%
EPS 8.13 7.32 7.72 11.19 8.03 1.35 4.17 11.26%
DPS 0.00 0.00 0.00 2.71 2.05 0.00 0.00 -
NAPS 1.2454 1.126 0.931 0.8766 0.00 0.0612 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.88 0.74 1.10 1.70 2.86 0.00 0.00 -
P/RPS 0.55 0.54 0.85 1.49 2.64 0.00 0.00 -
P/EPS 11.72 10.95 15.43 16.44 29.15 0.00 0.00 -
EY 8.53 9.14 6.48 6.08 3.43 0.00 0.00 -
DY 0.00 0.00 0.00 1.47 0.87 0.00 0.00 -
P/NAPS 0.77 0.71 1.28 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 - -
Price 0.95 0.76 0.91 1.77 2.95 0.00 0.00 -
P/RPS 0.60 0.56 0.70 1.55 2.72 0.00 0.00 -
P/EPS 12.65 11.24 12.76 17.12 30.07 0.00 0.00 -
EY 7.91 8.89 7.84 5.84 3.33 0.00 0.00 -
DY 0.00 0.00 0.00 1.41 0.85 0.00 0.00 -
P/NAPS 0.83 0.73 1.06 2.19 0.00 0.00 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