[ATIS] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 92.59%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 314,059 205,796 253,210 216,424 206,649 180,856 130,118 13.93%
PBT 20,389 5,973 16,807 15,474 17,335 23,834 17,736 2.08%
Tax -5,381 276 -4,670 -4,410 -5,147 -7,421 -5,958 -1.49%
NP 15,008 6,249 12,137 11,064 12,188 16,413 11,778 3.65%
-
NP to SH 10,841 5,166 11,929 10,735 11,321 16,413 11,778 -1.21%
-
Tax Rate 26.39% -4.62% 27.79% 28.50% 29.69% 31.14% 33.59% -
Total Cost 299,051 199,547 241,073 205,360 194,461 164,443 118,340 14.71%
-
Net Worth 273,585 159,565 182,667 165,153 136,550 128,573 0 -
Dividend
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 3,968 3,000 -
Div Payout % - - - - - 24.18% 25.48% -
Equity
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 273,585 159,565 182,667 165,153 136,550 128,573 0 -
NOSH 146,302 159,565 158,841 158,801 158,779 158,733 120,036 2.97%
Ratio Analysis
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.78% 3.04% 4.79% 5.11% 5.90% 9.08% 9.05% -
ROE 3.96% 3.24% 6.53% 6.50% 8.29% 12.77% 0.00% -
Per Share
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 214.66 128.97 159.41 136.29 130.15 113.94 108.40 10.64%
EPS 7.41 3.48 7.51 6.76 7.13 10.34 7.55 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.87 1.00 1.15 1.04 0.86 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,800
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 214.12 140.31 172.63 147.55 140.89 123.30 88.71 13.93%
EPS 7.39 3.52 8.13 7.32 7.72 11.19 8.03 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 2.05 -
NAPS 1.8652 1.0879 1.2454 1.126 0.931 0.8766 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/06/10 30/06/09 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.26 1.00 0.88 0.74 1.10 1.70 2.86 -
P/RPS 0.59 0.78 0.55 0.54 0.85 1.49 2.64 -19.89%
P/EPS 17.00 30.89 11.72 10.95 15.43 16.44 29.15 -7.67%
EY 5.88 3.24 8.53 9.14 6.48 6.08 3.43 8.30%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.87 -
P/NAPS 0.67 1.00 0.77 0.71 1.28 2.10 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/08/10 19/08/09 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 -
Price 1.16 0.95 0.95 0.76 0.91 1.77 2.95 -
P/RPS 0.54 0.74 0.60 0.56 0.70 1.55 2.72 -21.29%
P/EPS 15.65 29.34 12.65 11.24 12.76 17.12 30.07 -9.21%
EY 6.39 3.41 7.91 8.89 7.84 5.84 3.33 10.13%
DY 0.00 0.00 0.00 0.00 0.00 1.41 0.85 -
P/NAPS 0.62 0.95 0.83 0.73 1.06 2.19 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