[ATIS] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 10.38%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Revenue 411,314 369,322 315,366 182,201 181,693 21.18%
PBT 30,219 29,722 41,406 23,989 25,109 4.45%
Tax -7,390 -9,590 -13,289 -8,364 -8,641 -3.61%
NP 22,829 20,132 28,117 15,625 16,468 7.98%
-
NP to SH 21,913 19,882 28,117 15,623 16,468 6.94%
-
Tax Rate 24.45% 32.27% 32.09% 34.87% 34.41% -
Total Cost 388,485 349,190 287,249 166,576 165,225 22.27%
-
Net Worth 160,391 131,627 120,604 0 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Div 15,877 7,976 11,776 3,001 - -
Div Payout % 72.46% 40.12% 41.88% 19.21% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Net Worth 160,391 131,627 120,604 0 0 -
NOSH 158,803 158,586 158,690 120,042 120,000 6.81%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
NP Margin 5.55% 5.45% 8.92% 8.58% 9.06% -
ROE 13.66% 15.10% 23.31% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 259.01 232.88 198.73 151.78 151.41 13.45%
EPS 13.80 12.54 17.72 13.01 13.72 0.13%
DPS 10.00 5.00 7.42 2.50 0.00 -
NAPS 1.01 0.83 0.76 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,042
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 280.42 251.79 215.01 124.22 123.87 21.18%
EPS 14.94 13.55 19.17 10.65 11.23 6.94%
DPS 10.82 5.44 8.03 2.05 0.00 -
NAPS 1.0935 0.8974 0.8222 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.80 1.28 2.20 2.51 0.00 -
P/RPS 0.31 0.55 1.11 1.65 0.00 -
P/EPS 5.80 10.21 12.42 19.29 0.00 -
EY 17.25 9.79 8.05 5.19 0.00 -
DY 12.50 3.91 3.37 1.00 0.00 -
P/NAPS 0.79 1.54 2.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/08/06 30/08/05 27/08/04 19/08/03 - -
Price 0.72 1.21 1.84 2.67 0.00 -
P/RPS 0.28 0.52 0.93 1.76 0.00 -
P/EPS 5.22 9.65 10.38 20.52 0.00 -
EY 19.17 10.36 9.63 4.87 0.00 -
DY 13.89 4.13 4.03 0.94 0.00 -
P/NAPS 0.71 1.46 2.42 0.00 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