[ATIS] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
07-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 6.9%
YoY- 86.03%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 491,030 416,402 387,851 339,822 191,160 187,791 20.07%
PBT 31,680 28,914 26,655 43,941 24,590 26,747 3.27%
Tax -9,275 -6,929 -8,471 -13,884 -8,431 -11,828 -4.52%
NP 22,405 21,985 18,184 30,057 16,159 14,919 8.04%
-
NP to SH 22,076 21,589 17,317 30,057 16,157 17,138 4.93%
-
Tax Rate 29.28% 23.96% 31.78% 31.60% 34.29% 44.22% -
Total Cost 468,625 394,417 369,667 309,765 175,001 172,872 20.89%
-
Net Worth 182,492 165,151 136,727 128,609 0 25,456 45.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div - 15,877 7,976 11,776 3,001 - -
Div Payout % - 73.54% 46.06% 39.18% 18.57% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth 182,492 165,151 136,727 128,609 0 25,456 45.47%
NOSH 158,689 158,800 158,985 158,777 120,039 29,260 37.95%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin 4.56% 5.28% 4.69% 8.84% 8.45% 7.94% -
ROE 12.10% 13.07% 12.67% 23.37% 0.00% 67.32% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 309.43 262.22 243.95 214.02 159.25 641.79 -12.96%
EPS 13.91 13.60 10.89 18.93 13.46 58.57 -23.93%
DPS 0.00 10.00 5.00 7.42 2.50 0.00 -
NAPS 1.15 1.04 0.86 0.81 0.00 0.87 5.45%
Adjusted Per Share Value based on latest NOSH - 158,777
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 334.77 283.89 264.42 231.68 130.33 128.03 20.07%
EPS 15.05 14.72 11.81 20.49 11.02 11.68 4.94%
DPS 0.00 10.82 5.44 8.03 2.05 0.00 -
NAPS 1.2442 1.126 0.9322 0.8768 0.00 0.1736 45.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.88 0.74 1.10 1.70 2.86 0.00 -
P/RPS 0.28 0.28 0.45 0.79 1.80 0.00 -
P/EPS 6.33 5.44 10.10 8.98 21.25 0.00 -
EY 15.81 18.37 9.90 11.14 4.71 0.00 -
DY 0.00 13.51 4.55 4.36 0.87 0.00 -
P/NAPS 0.77 0.71 1.28 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 21/11/07 28/11/06 23/11/05 07/12/04 21/11/03 - -
Price 0.95 0.76 0.91 1.77 2.95 0.00 -
P/RPS 0.31 0.29 0.37 0.83 1.85 0.00 -
P/EPS 6.83 5.59 8.35 9.35 21.92 0.00 -
EY 14.64 17.89 11.97 10.70 4.56 0.00 -
DY 0.00 13.16 5.49 4.19 0.85 0.00 -
P/NAPS 0.83 0.73 1.06 2.19 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