[ATIS] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 23.36%
YoY- 186.45%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Revenue 100,771 96,085 88,820 62,538 48,147 18.97%
PBT 8,206 8,762 12,194 8,631 7,071 3.56%
Tax -2,400 -2,676 -3,831 -2,963 -1,963 4.84%
NP 5,806 6,086 8,363 5,668 5,108 3.05%
-
NP to SH 5,574 5,836 8,363 5,666 5,108 2.07%
-
Tax Rate 29.25% 30.54% 31.42% 34.33% 27.76% -
Total Cost 94,965 89,999 80,457 56,870 43,039 20.45%
-
Net Worth 160,391 131,627 120,604 112,839 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Div 7,940 - 3,967 - - -
Div Payout % 142.45% - 47.44% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Net Worth 160,391 131,627 120,604 112,839 0 -
NOSH 158,803 158,586 158,690 120,042 120,000 6.81%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
NP Margin 5.76% 6.33% 9.42% 9.06% 10.61% -
ROE 3.48% 4.43% 6.93% 5.02% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 63.46 60.59 55.97 52.10 40.12 11.38%
EPS 3.51 3.68 5.27 4.72 0.00 -
DPS 5.00 0.00 2.50 0.00 0.00 -
NAPS 1.01 0.83 0.76 0.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,042
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 68.70 65.51 60.55 42.64 32.83 18.96%
EPS 3.80 3.98 5.70 3.86 3.48 2.09%
DPS 5.41 0.00 2.70 0.00 0.00 -
NAPS 1.0935 0.8974 0.8222 0.7693 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.80 1.28 2.20 2.51 0.00 -
P/RPS 1.26 2.11 3.93 4.82 0.00 -
P/EPS 22.79 34.78 41.75 53.18 0.00 -
EY 4.39 2.88 2.40 1.88 0.00 -
DY 6.25 0.00 1.14 0.00 0.00 -
P/NAPS 0.79 1.54 2.89 2.67 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/08/06 30/08/05 27/08/04 19/08/03 - -
Price 0.72 1.21 1.84 2.67 0.00 -
P/RPS 1.13 2.00 3.29 5.13 0.00 -
P/EPS 20.51 32.88 34.91 56.57 0.00 -
EY 4.87 3.04 2.86 1.77 0.00 -
DY 6.94 0.00 1.36 0.00 0.00 -
P/NAPS 0.71 1.46 2.42 2.84 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