[ATIS] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 174.56%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Revenue 185,563 288,296 131,638 96,699 126,093 100,771 96,085 10.23%
PBT 2,103 23,030 8,778 141 7,787 8,206 8,762 -19.04%
Tax -1,440 -6,085 -2,190 1,605 -2,255 -2,400 -2,676 -8.76%
NP 663 16,945 6,588 1,746 5,532 5,806 6,086 -27.97%
-
NP to SH 3,432 8,120 5,741 1,496 5,384 5,574 5,836 -7.55%
-
Tax Rate 68.47% 26.42% 24.95% -1,138.30% 28.96% 29.25% 30.54% -
Total Cost 184,900 271,351 125,050 94,953 120,561 94,965 89,999 11.24%
-
Net Worth 319,733 317,164 268,789 147,938 174,702 160,391 131,627 14.03%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 7,940 - -
Div Payout % - - - - - 142.45% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 319,733 317,164 268,789 147,938 174,702 160,391 131,627 14.03%
NOSH 146,666 146,835 146,081 147,938 158,820 158,803 158,586 -1.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.36% 5.88% 5.00% 1.81% 4.39% 5.76% 6.33% -
ROE 1.07% 2.56% 2.14% 1.01% 3.08% 3.48% 4.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 126.52 196.34 90.11 65.36 79.39 63.46 60.59 11.51%
EPS 2.34 5.53 3.93 1.01 3.39 3.51 3.68 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.18 2.16 1.84 1.00 1.10 1.01 0.83 15.36%
Adjusted Per Share Value based on latest NOSH - 146,666
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 126.51 196.55 89.75 65.93 85.97 68.70 65.51 10.23%
EPS 2.34 5.54 3.91 1.02 3.67 3.80 3.98 -7.56%
DPS 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
NAPS 2.1798 2.1623 1.8325 1.0086 1.1911 1.0935 0.8974 14.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/06/07 30/06/06 30/06/05 -
Price 1.21 1.06 1.12 1.10 0.89 0.80 1.28 -
P/RPS 0.96 0.54 1.24 1.68 1.12 1.26 2.11 -11.00%
P/EPS 51.71 19.17 28.50 108.78 26.25 22.79 34.78 6.04%
EY 1.93 5.22 3.51 0.92 3.81 4.39 2.88 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.56 0.49 0.61 1.10 0.81 0.79 1.54 -13.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 28/05/12 30/05/11 25/05/10 28/05/09 23/08/07 30/08/06 30/08/05 -
Price 1.13 1.09 1.17 1.01 0.82 0.72 1.21 -
P/RPS 0.89 0.56 1.30 1.55 1.03 1.13 2.00 -11.29%
P/EPS 48.29 19.71 29.77 99.88 24.19 20.51 32.88 5.85%
EY 2.07 5.07 3.36 1.00 4.13 4.87 3.04 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.52 0.50 0.64 1.01 0.75 0.71 1.46 -14.17%

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