[ATIS] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 45.23%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 501,524 318,544 391,018 335,576 312,690 274,026 206,946 14.00%
PBT 50,834 29,299 26,409 21,867 25,854 35,691 29,026 8.65%
Tax -9,389 -1,869 -7,051 -5,812 -7,902 -11,198 -9,906 -0.79%
NP 41,445 27,430 19,358 16,055 17,952 24,493 19,120 12.13%
-
NP to SH 34,417 25,456 19,197 15,590 16,978 24,493 19,120 9.09%
-
Tax Rate 18.47% 6.38% 26.70% 26.58% 30.56% 31.37% 34.13% -
Total Cost 460,079 291,114 371,660 319,521 294,738 249,533 187,826 14.18%
-
Net Worth 298,768 238,422 188,953 165,107 146,115 130,163 0 -
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 3,968 3,000 -
Div Payout % - - - - - 16.20% 15.69% -
Equity
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,768 238,422 188,953 165,107 146,115 130,163 0 -
NOSH 146,455 147,174 158,784 158,757 158,821 158,736 120,005 2.99%
Ratio Analysis
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.26% 8.61% 4.95% 4.78% 5.74% 8.94% 9.24% -
ROE 11.52% 10.68% 10.16% 9.44% 11.62% 18.82% 0.00% -
Per Share
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 342.44 216.44 246.26 211.38 196.88 172.63 172.45 10.69%
EPS 23.50 17.23 12.09 9.82 10.69 15.43 12.26 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 2.04 1.62 1.19 1.04 0.92 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,692
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 341.92 217.17 266.58 228.79 213.18 186.82 141.09 14.00%
EPS 23.46 17.36 13.09 10.63 11.58 16.70 13.04 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 2.05 -
NAPS 2.0369 1.6255 1.2882 1.1257 0.9962 0.8874 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/10 30/09/09 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.99 1.00 0.74 0.90 1.88 3.20 -
P/RPS 0.31 0.46 0.41 0.35 0.46 1.09 1.86 -23.30%
P/EPS 4.47 5.72 8.27 7.54 8.42 12.18 20.08 -19.94%
EY 22.38 17.47 12.09 13.27 11.88 8.21 4.98 24.92%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.78 -
P/NAPS 0.51 0.61 0.84 0.71 0.98 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/11/10 30/11/09 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 -
Price 1.08 0.96 1.05 0.74 0.89 1.60 3.14 -
P/RPS 0.32 0.44 0.43 0.35 0.45 0.93 1.82 -22.69%
P/EPS 4.60 5.55 8.68 7.54 8.33 10.37 19.71 -19.38%
EY 21.76 18.02 11.51 13.27 12.01 9.64 5.07 24.07%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.80 -
P/NAPS 0.53 0.59 0.88 0.71 0.97 1.95 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