[ATIS] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.37%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Revenue 137,808 119,152 106,041 93,170 76,828 58,621 47,912 18.40%
PBT 9,603 6,394 8,519 11,857 11,286 8,504 7,704 3.58%
Tax -2,381 -1,402 -2,755 -3,777 -3,946 -2,928 -2,667 -1.79%
NP 7,222 4,992 5,764 8,080 7,340 5,576 5,037 5.92%
-
NP to SH 7,269 4,856 5,657 8,080 7,340 5,576 5,037 6.03%
-
Tax Rate 24.79% 21.93% 32.34% 31.85% 34.96% 34.43% 34.62% -
Total Cost 130,586 114,160 100,277 85,090 69,488 53,045 42,875 19.48%
-
Net Worth 188,867 165,040 146,192 130,168 101,944 98,890 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Net Worth 188,867 165,040 146,192 130,168 101,944 98,890 0 -
NOSH 158,711 158,692 158,904 158,742 119,934 119,145 119,928 4.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
NP Margin 5.24% 4.19% 5.44% 8.67% 9.55% 9.51% 10.51% -
ROE 3.85% 2.94% 3.87% 6.21% 7.20% 5.64% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 86.83 75.08 66.73 58.69 64.06 49.20 39.95 13.21%
EPS 4.58 3.06 3.56 5.09 6.12 4.68 4.20 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.04 0.92 0.82 0.85 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,742
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
RPS 93.95 81.23 72.30 63.52 52.38 39.97 32.66 18.40%
EPS 4.96 3.31 3.86 5.51 5.00 3.80 3.43 6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2876 1.1252 0.9967 0.8875 0.695 0.6742 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 - -
Price 1.00 0.74 0.90 1.88 3.20 1.60 0.00 -
P/RPS 1.15 0.99 1.35 3.20 5.00 3.25 0.00 -
P/EPS 21.83 24.18 25.28 36.94 52.29 34.19 0.00 -
EY 4.58 4.14 3.96 2.71 1.91 2.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.71 0.98 2.29 3.76 1.93 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 CAGR
Date 26/02/08 28/02/07 23/02/06 25/02/05 26/02/04 30/12/02 - -
Price 1.05 0.74 0.89 1.60 3.14 1.59 0.00 -
P/RPS 1.21 0.99 1.33 2.73 4.90 3.23 0.00 -
P/EPS 22.93 24.18 25.00 31.43 51.31 33.97 0.00 -
EY 4.36 4.14 4.00 3.18 1.95 2.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.97 1.95 3.69 1.92 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