[ATIS] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -69.49%
YoY- 113.07%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 242,386 248,635 132,901 138,086 118,667 93,937 88,384 16.10%
PBT 3,345 29,368 31,227 11,079 8,486 4,921 -928 -
Tax -3,156 -2,996 -2,709 -2,821 -3,203 236 -412 35.16%
NP 189 26,372 28,518 8,258 5,283 5,157 -1,340 -
-
NP to SH 1,250 -9,563 27,943 7,896 5,298 5,197 -1,340 -
-
Tax Rate 94.35% 10.20% 8.68% 25.46% 37.74% -4.80% - -
Total Cost 242,197 222,263 104,383 129,828 113,384 88,780 89,724 15.83%
-
Net Worth 322,058 308,125 262,593 198,652 159,016 150,805 126,023 14.89%
Dividend
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 7,937 7,976 -
Div Payout % - - - - - 152.72% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 322,058 308,125 262,593 198,652 159,016 150,805 126,023 14.89%
NOSH 147,058 146,726 145,885 158,922 159,016 158,742 159,523 -1.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.08% 10.61% 21.46% 5.98% 4.45% 5.49% -1.52% -
ROE 0.39% -3.10% 10.64% 3.97% 3.33% 3.45% -1.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 164.82 169.45 91.10 86.89 74.63 59.18 55.40 17.51%
EPS 0.85 -6.51 19.15 4.97 3.34 3.27 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.19 2.10 1.80 1.25 1.00 0.95 0.79 16.29%
Adjusted Per Share Value based on latest NOSH - 147,058
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 165.25 169.51 90.61 94.14 80.90 64.04 60.26 16.10%
EPS 0.85 -6.52 19.05 5.38 3.61 3.54 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 5.41 5.44 -
NAPS 2.1957 2.1007 1.7903 1.3544 1.0841 1.0281 0.8592 14.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.20 1.05 0.99 1.29 0.75 0.79 1.60 -
P/RPS 0.73 0.62 1.09 1.48 1.01 1.34 2.89 -18.42%
P/EPS 141.18 -16.11 5.17 25.96 22.51 24.13 -190.48 -
EY 0.71 -6.21 19.35 3.85 4.44 4.14 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 6.33 3.13 -
P/NAPS 0.55 0.50 0.55 1.03 0.75 0.83 2.03 -17.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/05/08 30/05/07 26/05/06 27/05/05 -
Price 1.21 1.06 0.95 1.41 0.77 0.79 1.31 -
P/RPS 0.73 0.63 1.04 1.62 1.03 1.34 2.36 -15.94%
P/EPS 142.35 -16.26 4.96 28.38 23.11 24.13 -155.95 -
EY 0.70 -6.15 20.16 3.52 4.33 4.14 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 6.33 3.82 -
P/NAPS 0.55 0.50 0.53 1.13 0.77 0.83 1.66 -15.08%

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