[ATIS] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 93.99%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 205,796 253,210 216,424 206,649 180,856 130,118 96,308 11.44%
PBT 5,973 16,807 15,474 17,335 23,834 17,736 13,962 -11.41%
Tax 276 -4,670 -4,410 -5,147 -7,421 -5,958 -11,984 -
NP 6,249 12,137 11,064 12,188 16,413 11,778 1,978 17.84%
-
NP to SH 5,166 11,929 10,735 11,321 16,413 11,778 1,978 14.68%
-
Tax Rate -4.62% 27.79% 28.50% 29.69% 31.14% 33.59% 85.83% -
Total Cost 199,547 241,073 205,360 194,461 164,443 118,340 94,330 11.28%
-
Net Worth 159,565 182,667 165,153 136,550 128,573 0 8,978 50.79%
Dividend
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div - - - - 3,968 3,000 - -
Div Payout % - - - - 24.18% 25.48% - -
Equity
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth 159,565 182,667 165,153 136,550 128,573 0 8,978 50.79%
NOSH 159,565 158,841 158,801 158,779 158,733 120,036 13,204 42.71%
Ratio Analysis
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin 3.04% 4.79% 5.11% 5.90% 9.08% 9.05% 2.05% -
ROE 3.24% 6.53% 6.50% 8.29% 12.77% 0.00% 22.03% -
Per Share
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 128.97 159.41 136.29 130.15 113.94 108.40 729.37 -21.91%
EPS 3.48 7.51 6.76 7.13 10.34 7.55 14.98 -18.80%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.00 1.15 1.04 0.86 0.81 0.00 0.68 5.65%
Adjusted Per Share Value based on latest NOSH - 158,985
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 140.31 172.63 147.55 140.89 123.30 88.71 65.66 11.44%
EPS 3.52 8.13 7.32 7.72 11.19 8.03 1.35 14.65%
DPS 0.00 0.00 0.00 0.00 2.71 2.05 0.00 -
NAPS 1.0879 1.2454 1.126 0.931 0.8766 0.00 0.0612 50.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 30/06/09 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.00 0.88 0.74 1.10 1.70 2.86 0.00 -
P/RPS 0.78 0.55 0.54 0.85 1.49 2.64 0.00 -
P/EPS 30.89 11.72 10.95 15.43 16.44 29.15 0.00 -
EY 3.24 8.53 9.14 6.48 6.08 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 1.47 0.87 0.00 -
P/NAPS 1.00 0.77 0.71 1.28 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 19/08/09 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 -
Price 0.95 0.95 0.76 0.91 1.77 2.95 0.00 -
P/RPS 0.74 0.60 0.56 0.70 1.55 2.72 0.00 -
P/EPS 29.34 12.65 11.24 12.76 17.12 30.07 0.00 -
EY 3.41 7.91 8.89 7.84 5.84 3.33 0.00 -
DY 0.00 0.00 0.00 0.00 1.41 0.85 0.00 -
P/NAPS 0.95 0.83 0.73 1.06 2.19 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