[ATIS] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -1.18%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 486,384 497,831 479,565 411,314 369,322 315,366 182,201 15.64%
PBT 69,163 36,973 29,935 30,219 29,722 41,406 23,989 16.96%
Tax -8,373 -4,439 -8,870 -7,390 -9,590 -13,289 -8,364 0.01%
NP 60,790 32,534 21,065 22,829 20,132 28,117 15,625 22.27%
-
NP to SH 57,644 30,179 20,699 21,913 19,882 28,117 15,623 21.31%
-
Tax Rate 12.11% 12.01% 29.63% 24.45% 32.27% 32.09% 34.87% -
Total Cost 425,594 465,297 458,500 388,485 349,190 287,249 166,576 14.89%
-
Net Worth 268,789 147,938 174,702 160,391 131,627 120,604 0 -
Dividend
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 15,877 7,976 11,776 3,001 -
Div Payout % - - - 72.46% 40.12% 41.88% 19.21% -
Equity
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 268,789 147,938 174,702 160,391 131,627 120,604 0 -
NOSH 146,081 147,938 158,820 158,803 158,586 158,690 120,042 2.94%
Ratio Analysis
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.50% 6.54% 4.39% 5.55% 5.45% 8.92% 8.58% -
ROE 21.45% 20.40% 11.85% 13.66% 15.10% 23.31% 0.00% -
Per Share
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 332.95 336.51 301.95 259.01 232.88 198.73 151.78 12.33%
EPS 39.46 20.40 13.03 13.80 12.54 17.72 13.01 17.84%
DPS 0.00 0.00 0.00 10.00 5.00 7.42 2.50 -
NAPS 1.84 1.00 1.10 1.01 0.83 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,803
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 331.60 339.41 326.95 280.42 251.79 215.01 124.22 15.64%
EPS 39.30 20.58 14.11 14.94 13.55 19.17 10.65 21.31%
DPS 0.00 0.00 0.00 10.82 5.44 8.03 2.05 -
NAPS 1.8325 1.0086 1.1911 1.0935 0.8974 0.8222 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/03/10 31/03/09 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.12 1.10 0.89 0.80 1.28 2.20 2.51 -
P/RPS 0.34 0.33 0.29 0.31 0.55 1.11 1.65 -20.84%
P/EPS 2.84 5.39 6.83 5.80 10.21 12.42 19.29 -24.69%
EY 35.23 18.55 14.64 17.25 9.79 8.05 5.19 32.77%
DY 0.00 0.00 0.00 12.50 3.91 3.37 1.00 -
P/NAPS 0.61 1.10 0.81 0.79 1.54 2.89 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/05/10 28/05/09 23/08/07 30/08/06 30/08/05 27/08/04 19/08/03 -
Price 1.17 1.01 0.82 0.72 1.21 1.84 2.67 -
P/RPS 0.35 0.30 0.27 0.28 0.52 0.93 1.76 -21.26%
P/EPS 2.97 4.95 6.29 5.22 9.65 10.38 20.52 -24.88%
EY 33.73 20.20 15.89 19.17 10.36 9.63 4.87 33.16%
DY 0.00 0.00 0.00 13.89 4.13 4.03 0.94 -
P/NAPS 0.64 1.01 0.75 0.71 1.46 2.42 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