[ATIS] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 49.97%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Revenue 318,544 391,018 335,576 312,690 274,026 206,946 154,929 10.83%
PBT 29,299 26,409 21,867 25,854 35,691 29,026 22,466 3.86%
Tax -1,869 -7,051 -5,812 -7,902 -11,198 -9,906 -14,912 -25.65%
NP 27,430 19,358 16,055 17,952 24,493 19,120 7,554 20.21%
-
NP to SH 25,456 19,197 15,590 16,978 24,493 19,120 14,881 7.96%
-
Tax Rate 6.38% 26.70% 26.58% 30.56% 31.37% 34.13% 66.38% -
Total Cost 291,114 371,660 319,521 294,738 249,533 187,826 147,375 10.20%
-
Net Worth 238,422 188,953 165,107 146,115 130,163 0 90,485 14.83%
Dividend
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Div - - - - 3,968 3,000 - -
Div Payout % - - - - 16.20% 15.69% - -
Equity
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Net Worth 238,422 188,953 165,107 146,115 130,163 0 90,485 14.83%
NOSH 147,174 158,784 158,757 158,821 158,736 120,005 109,018 4.37%
Ratio Analysis
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
NP Margin 8.61% 4.95% 4.78% 5.74% 8.94% 9.24% 4.88% -
ROE 10.68% 10.16% 9.44% 11.62% 18.82% 0.00% 16.45% -
Per Share
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 216.44 246.26 211.38 196.88 172.63 172.45 142.11 6.18%
EPS 17.23 12.09 9.82 10.69 15.43 12.26 13.65 3.38%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.62 1.19 1.04 0.92 0.82 0.00 0.83 10.01%
Adjusted Per Share Value based on latest NOSH - 158,904
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 217.17 266.58 228.79 213.18 186.82 141.09 105.63 10.83%
EPS 17.36 13.09 10.63 11.58 16.70 13.04 10.15 7.96%
DPS 0.00 0.00 0.00 0.00 2.71 2.05 0.00 -
NAPS 1.6255 1.2882 1.1257 0.9962 0.8874 0.00 0.6169 14.83%
Price Multiplier on Financial Quarter End Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 -
Price 0.99 1.00 0.74 0.90 1.88 3.20 1.60 -
P/RPS 0.46 0.41 0.35 0.46 1.09 1.86 1.13 -12.04%
P/EPS 5.72 8.27 7.54 8.42 12.18 20.08 11.72 -9.73%
EY 17.47 12.09 13.27 11.88 8.21 4.98 8.53 10.77%
DY 0.00 0.00 0.00 0.00 1.33 0.78 0.00 -
P/NAPS 0.61 0.84 0.71 0.98 2.29 0.00 1.93 -15.16%
Price Multiplier on Announcement Date
30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 30/12/02 -
Price 0.96 1.05 0.74 0.89 1.60 3.14 1.59 -
P/RPS 0.44 0.43 0.35 0.45 0.93 1.82 1.12 -12.48%
P/EPS 5.55 8.68 7.54 8.33 10.37 19.71 11.65 -10.04%
EY 18.02 11.51 13.27 12.01 9.64 5.07 8.58 11.17%
DY 0.00 0.00 0.00 0.00 1.56 0.80 0.00 -
P/NAPS 0.59 0.88 0.71 0.97 1.95 0.00 1.92 -15.50%

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