[ATIS] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Revenue 400,722 356,164 206,946 198,500 24.08%
PBT 23,317 44,512 29,022 27,547 -4.99%
Tax -7,449 -13,715 -9,904 -12,089 -13.82%
NP 15,868 30,797 19,118 15,458 0.80%
-
NP to SH 14,894 30,797 19,116 17,677 -5.12%
-
Tax Rate 31.95% 30.81% 34.13% 43.88% -
Total Cost 384,854 325,367 187,828 183,042 25.64%
-
Net Worth 146,192 130,168 0 98,890 12.76%
Dividend
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Div 7,976 11,776 3,001 - -
Div Payout % 53.55% 38.24% 15.70% - -
Equity
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Net Worth 146,192 130,168 0 98,890 12.76%
NOSH 158,904 158,742 119,934 119,145 9.25%
Ratio Analysis
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
NP Margin 3.96% 8.65% 9.24% 7.79% -
ROE 10.19% 23.66% 0.00% 17.88% -
Per Share
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 252.18 224.37 172.55 166.60 13.58%
EPS 9.37 19.40 15.94 14.84 -13.17%
DPS 5.00 7.50 2.50 0.00 -
NAPS 0.92 0.82 0.00 0.83 3.21%
Adjusted Per Share Value based on latest NOSH - 119,145
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 273.20 242.82 141.09 135.33 24.08%
EPS 10.15 21.00 13.03 12.05 -5.13%
DPS 5.44 8.03 2.05 0.00 -
NAPS 0.9967 0.8875 0.00 0.6742 12.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 30/12/05 31/12/04 31/12/03 30/09/02 -
Price 0.90 1.88 3.20 1.60 -
P/RPS 0.36 0.84 1.85 0.96 -26.01%
P/EPS 9.60 9.69 20.08 10.78 -3.49%
EY 10.41 10.32 4.98 9.27 3.62%
DY 5.56 3.99 0.78 0.00 -
P/NAPS 0.98 2.29 0.00 1.93 -18.79%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 23/02/06 25/02/05 26/02/04 - -
Price 0.89 1.60 3.14 0.00 -
P/RPS 0.35 0.71 1.82 0.00 -
P/EPS 9.50 8.25 19.70 0.00 -
EY 10.53 12.13 5.08 0.00 -
DY 5.62 4.69 0.80 0.00 -
P/NAPS 0.97 1.95 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