[ATIS] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 32.96%
YoY- 453.49%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Revenue 454,243 406,627 362,410 289,084 215,971 171,736 20.35%
PBT 30,353 30,775 34,763 37,845 29,320 21,898 6.41%
Tax -9,015 -7,666 -11,610 -12,423 -17,385 -7,955 2.41%
NP 21,338 23,109 23,153 25,422 11,935 13,943 8.44%
-
NP to SH 20,888 22,175 23,153 25,422 18,703 13,943 8.00%
-
Tax Rate 29.70% 24.91% 33.40% 32.83% 59.29% 36.33% -
Total Cost 432,905 383,518 339,257 263,662 204,036 157,793 21.19%
-
Net Worth 169,936 154,031 125,451 109,231 96,974 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Div - 7,939 11,909 11,703 - - -
Div Payout % - 35.81% 51.44% 46.04% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Net Worth 169,936 154,031 125,451 109,231 96,974 0 -
NOSH 158,818 158,795 158,799 156,045 111,465 119,991 5.48%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
NP Margin 4.70% 5.68% 6.39% 8.79% 5.53% 8.12% -
ROE 12.29% 14.40% 18.46% 23.27% 19.29% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
RPS 286.01 256.07 228.22 185.26 193.76 143.12 14.09%
EPS 13.15 14.00 14.58 16.30 16.62 11.62 2.38%
DPS 0.00 5.00 7.50 7.50 0.00 0.00 -
NAPS 1.07 0.97 0.79 0.70 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,175
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
RPS 309.69 277.23 247.08 197.09 147.24 117.08 20.35%
EPS 14.24 15.12 15.78 17.33 12.75 9.51 7.99%
DPS 0.00 5.41 8.12 7.98 0.00 0.00 -
NAPS 1.1586 1.0501 0.8553 0.7447 0.6611 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/12/02 - -
Price 0.75 0.79 1.60 2.29 1.62 0.00 -
P/RPS 0.26 0.31 0.70 1.24 0.84 0.00 -
P/EPS 5.70 5.66 10.97 14.06 9.65 0.00 -
EY 17.54 17.68 9.11 7.11 10.36 0.00 -
DY 0.00 6.33 4.69 3.28 0.00 0.00 -
P/NAPS 0.70 0.81 2.03 3.27 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/12/02 31/12/01 CAGR
Date 30/05/07 26/05/06 27/05/05 26/05/04 27/02/03 - -
Price 0.77 0.79 1.31 2.00 1.74 0.00 -
P/RPS 0.27 0.31 0.57 1.08 0.90 0.00 -
P/EPS 5.85 5.66 8.98 12.28 10.37 0.00 -
EY 17.08 17.68 11.13 8.15 9.64 0.00 -
DY 0.00 6.33 5.73 3.75 0.00 0.00 -
P/NAPS 0.72 0.81 1.66 2.86 2.00 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