[ATIS] YoY 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- -5.91%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 187,464 112,748 137,808 119,152 106,041 93,170 76,828 14.12%
PBT 30,443 23,326 9,603 6,394 8,519 11,857 11,286 15.82%
Tax -4,008 -2,145 -2,381 -1,402 -2,755 -3,777 -3,946 0.23%
NP 26,435 21,181 7,222 4,992 5,764 8,080 7,340 20.89%
-
NP to SH 23,574 20,290 7,269 4,856 5,657 8,080 7,340 18.85%
-
Tax Rate 13.17% 9.20% 24.79% 21.93% 32.34% 31.85% 34.96% -
Total Cost 161,029 91,567 130,586 114,160 100,277 85,090 69,488 13.25%
-
Net Worth 299,073 236,643 188,867 165,040 146,192 130,168 101,944 17.27%
Dividend
30/09/10 30/09/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 299,073 236,643 188,867 165,040 146,192 130,168 101,944 17.27%
NOSH 146,604 146,076 158,711 158,692 158,904 158,742 119,934 3.01%
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 14.10% 18.79% 5.24% 4.19% 5.44% 8.67% 9.55% -
ROE 7.88% 8.57% 3.85% 2.94% 3.87% 6.21% 7.20% -
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 127.87 77.18 86.83 75.08 66.73 58.69 64.06 10.77%
EPS 16.08 13.89 4.58 3.06 3.56 5.09 6.12 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.62 1.19 1.04 0.92 0.82 0.85 13.84%
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 127.81 76.87 93.95 81.23 72.30 63.52 52.38 14.12%
EPS 16.07 13.83 4.96 3.31 3.86 5.51 5.00 18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.039 1.6134 1.2876 1.1252 0.9967 0.8875 0.695 17.27%
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 0.82 1.28 1.15 0.99 1.35 3.20 5.00 -23.48%
P/EPS 6.53 7.13 21.83 24.18 25.28 36.94 52.29 -26.51%
EY 15.31 14.03 4.58 4.14 3.96 2.71 1.91 36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.84 0.71 0.98 2.29 3.76 -25.60%
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 0.84 1.24 1.21 0.99 1.33 2.73 4.90 -22.98%
P/EPS 6.72 6.91 22.93 24.18 25.00 31.43 51.31 -25.99%
EY 14.89 14.47 4.36 4.14 4.00 3.18 1.95 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.88 0.71 0.97 1.95 3.69 -24.97%

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