[ATIS] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -6.01%
YoY- -31.86%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 109,097 127,118 115,653 110,565 92,036 67,580 48,161 12.38%
PBT 5,832 9,013 7,268 8,573 11,640 9,105 6,891 -2.35%
Tax -1,329 -2,415 -2,010 -2,471 -3,590 -2,995 -4,913 -17.02%
NP 4,503 6,598 5,258 6,102 8,050 6,110 1,978 12.46%
-
NP to SH 3,670 6,538 5,161 5,485 8,050 6,110 1,978 9.22%
-
Tax Rate 22.79% 26.79% 27.66% 28.82% 30.84% 32.89% 71.30% -
Total Cost 104,594 120,520 110,395 104,463 83,986 61,470 46,183 12.37%
-
Net Worth 217,008 182,492 165,151 136,727 128,609 112,836 19,897 40.64%
Dividend
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth 217,008 182,492 165,151 136,727 128,609 112,836 19,897 40.64%
NOSH 159,565 158,689 158,800 158,985 158,777 120,039 29,260 27.39%
Ratio Analysis
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin 4.13% 5.19% 4.55% 5.52% 8.75% 9.04% 4.11% -
ROE 1.69% 3.58% 3.13% 4.01% 6.26% 5.41% 9.94% -
Per Share
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 68.37 80.10 72.83 69.54 57.97 56.30 164.59 -11.78%
EPS 2.30 4.12 3.25 3.45 5.07 5.09 6.76 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.15 1.04 0.86 0.81 0.94 0.68 10.40%
Adjusted Per Share Value based on latest NOSH - 158,985
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 74.38 86.67 78.85 75.38 62.75 46.07 32.83 12.38%
EPS 2.50 4.46 3.52 3.74 5.49 4.17 1.35 9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4795 1.2442 1.126 0.9322 0.8768 0.7693 0.1357 40.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 30/06/09 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.00 0.88 0.74 1.10 1.70 2.86 0.00 -
P/RPS 1.46 1.10 1.02 1.58 2.93 5.08 0.00 -
P/EPS 43.48 21.36 22.77 31.88 33.53 56.19 0.00 -
EY 2.30 4.68 4.39 3.14 2.98 1.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.71 1.28 2.10 3.04 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 19/08/09 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 02/08/02 -
Price 0.95 0.95 0.76 0.91 1.77 2.95 0.00 -
P/RPS 1.39 1.19 1.04 1.31 3.05 5.24 0.00 -
P/EPS 41.30 23.06 23.38 26.38 34.91 57.96 0.00 -
EY 2.42 4.34 4.28 3.79 2.86 1.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.73 1.06 2.19 3.14 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