[ATIS] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
Revenue 406,628 362,057 289,084 215,971 21.49%
PBT 30,775 33,154 37,843 29,320 1.50%
Tax -7,666 -10,745 -12,421 -12,277 -13.49%
NP 23,109 22,409 25,422 17,043 9.82%
-
NP to SH 22,175 22,409 25,420 19,262 4.42%
-
Tax Rate 24.91% 32.41% 32.82% 41.87% -
Total Cost 383,519 339,648 263,662 198,928 22.38%
-
Net Worth 150,805 126,023 109,323 92,006 16.42%
Dividend
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
Div 7,937 11,943 10,809 - -
Div Payout % 35.79% 53.30% 42.52% - -
Equity
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
Net Worth 150,805 126,023 109,323 92,006 16.42%
NOSH 158,742 159,523 156,175 105,754 13.31%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
NP Margin 5.68% 6.19% 8.79% 7.89% -
ROE 14.70% 17.78% 23.25% 20.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
RPS 256.16 226.96 185.10 204.22 7.22%
EPS 13.97 14.05 16.28 18.21 -7.83%
DPS 5.00 7.50 6.92 0.00 -
NAPS 0.95 0.79 0.70 0.87 2.74%
Adjusted Per Share Value based on latest NOSH - 105,754
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
RPS 277.23 246.84 197.09 147.24 21.49%
EPS 15.12 15.28 17.33 13.13 4.43%
DPS 5.41 8.14 7.37 0.00 -
NAPS 1.0281 0.8592 0.7453 0.6273 16.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/12/02 -
Price 0.79 1.60 2.29 1.62 -
P/RPS 0.31 0.70 1.24 0.79 -25.01%
P/EPS 5.66 11.39 14.07 8.89 -12.97%
EY 17.68 8.78 7.11 11.24 14.95%
DY 6.33 4.69 3.02 0.00 -
P/NAPS 0.83 2.03 3.27 1.86 -21.98%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/12/02 CAGR
Date 26/05/06 27/05/05 26/05/04 - -
Price 0.79 1.31 2.00 0.00 -
P/RPS 0.31 0.58 1.08 0.00 -
P/EPS 5.66 9.33 12.29 0.00 -
EY 17.68 10.72 8.14 0.00 -
DY 6.33 5.73 3.46 0.00 -
P/NAPS 0.83 1.66 2.86 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