[ATIS] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 49.23%
YoY- 28.1%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Revenue 391,018 335,576 312,690 274,026 206,946 154,929 128,165 19.52%
PBT 26,409 21,867 25,854 35,691 29,026 22,466 16,817 7.48%
Tax -7,051 -5,812 -7,902 -11,198 -9,906 -14,912 -5,670 3.54%
NP 19,358 16,055 17,952 24,493 19,120 7,554 11,147 9.22%
-
NP to SH 19,197 15,590 16,978 24,493 19,120 14,881 11,147 9.07%
-
Tax Rate 26.70% 26.58% 30.56% 31.37% 34.13% 66.38% 33.72% -
Total Cost 371,660 319,521 294,738 249,533 187,826 147,375 117,018 20.29%
-
Net Worth 188,953 165,107 146,115 130,163 0 90,485 0 -
Dividend
31/12/07 31/12/06 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Net Worth 188,953 165,107 146,115 130,163 0 90,485 0 -
NOSH 158,784 158,757 158,821 158,736 120,005 109,018 119,989 4.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
NP Margin 4.95% 4.78% 5.74% 8.94% 9.24% 4.88% 8.70% -
ROE 10.16% 9.44% 11.62% 18.82% 0.00% 16.45% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 246.26 211.38 196.88 172.63 172.45 142.11 106.81 14.28%
EPS 12.09 9.82 10.69 15.43 12.26 13.65 9.29 4.30%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.19 1.04 0.92 0.82 0.00 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,742
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 266.58 228.79 213.18 186.82 141.09 105.63 87.38 19.52%
EPS 13.09 10.63 11.58 16.70 13.04 10.15 7.60 9.08%
DPS 0.00 0.00 0.00 2.71 2.05 0.00 0.00 -
NAPS 1.2882 1.1257 0.9962 0.8874 0.00 0.6169 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 - -
Price 1.00 0.74 0.90 1.88 3.20 1.60 0.00 -
P/RPS 0.41 0.35 0.46 1.09 1.86 1.13 0.00 -
P/EPS 8.27 7.54 8.42 12.18 20.08 11.72 0.00 -
EY 12.09 13.27 11.88 8.21 4.98 8.53 0.00 -
DY 0.00 0.00 0.00 1.33 0.78 0.00 0.00 -
P/NAPS 0.84 0.71 0.98 2.29 0.00 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 30/12/02 - -
Price 1.05 0.74 0.89 1.60 3.14 1.59 0.00 -
P/RPS 0.43 0.35 0.45 0.93 1.82 1.12 0.00 -
P/EPS 8.68 7.54 8.33 10.37 19.71 11.65 0.00 -
EY 11.51 13.27 12.01 9.64 5.07 8.58 0.00 -
DY 0.00 0.00 0.00 1.56 0.80 0.00 0.00 -
P/NAPS 0.88 0.71 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