[ATIS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.95%
YoY- 91.01%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Revenue 817,717 906,817 486,384 497,831 479,565 411,314 369,322 12.48%
PBT 13,379 94,454 69,163 36,973 29,935 30,219 29,722 -11.14%
Tax -10,493 -16,280 -8,373 -4,439 -8,870 -7,390 -9,590 1.34%
NP 2,886 78,174 60,790 32,534 21,065 22,829 20,132 -24.98%
-
NP to SH 10,566 27,233 57,644 30,179 20,699 21,913 19,882 -8.93%
-
Tax Rate 78.43% 17.24% 12.11% 12.01% 29.63% 24.45% 32.27% -
Total Cost 814,831 828,643 425,594 465,297 458,500 388,485 349,190 13.36%
-
Net Worth 319,733 317,164 268,789 147,938 174,702 160,391 131,627 14.03%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 15,877 7,976 -
Div Payout % - - - - - 72.46% 40.12% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 319,733 317,164 268,789 147,938 174,702 160,391 131,627 14.03%
NOSH 146,666 146,835 146,081 147,938 158,820 158,803 158,586 -1.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.35% 8.62% 12.50% 6.54% 4.39% 5.55% 5.45% -
ROE 3.30% 8.59% 21.45% 20.40% 11.85% 13.66% 15.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 557.53 617.57 332.95 336.51 301.95 259.01 232.88 13.79%
EPS 7.20 18.55 39.46 20.40 13.03 13.80 12.54 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 2.18 2.16 1.84 1.00 1.10 1.01 0.83 15.36%
Adjusted Per Share Value based on latest NOSH - 146,081
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 557.49 618.24 331.60 339.41 326.95 280.42 251.79 12.48%
EPS 7.20 18.57 39.30 20.58 14.11 14.94 13.55 -8.93%
DPS 0.00 0.00 0.00 0.00 0.00 10.82 5.44 -
NAPS 2.1798 2.1623 1.8325 1.0086 1.1911 1.0935 0.8974 14.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/06/07 30/06/06 30/06/05 -
Price 1.21 1.06 1.12 1.10 0.89 0.80 1.28 -
P/RPS 0.22 0.17 0.34 0.33 0.29 0.31 0.55 -12.68%
P/EPS 16.80 5.72 2.84 5.39 6.83 5.80 10.21 7.64%
EY 5.95 17.50 35.23 18.55 14.64 17.25 9.79 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 12.50 3.91 -
P/NAPS 0.56 0.49 0.61 1.10 0.81 0.79 1.54 -13.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/06/07 30/06/06 30/06/05 CAGR
Date 28/05/12 30/05/11 25/05/10 28/05/09 23/08/07 30/08/06 30/08/05 -
Price 1.13 1.09 1.17 1.01 0.82 0.72 1.21 -
P/RPS 0.20 0.18 0.35 0.30 0.27 0.28 0.52 -13.18%
P/EPS 15.69 5.88 2.97 4.95 6.29 5.22 9.65 7.45%
EY 6.38 17.02 33.73 20.20 15.89 19.17 10.36 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 13.89 4.13 -
P/NAPS 0.52 0.50 0.64 1.01 0.75 0.71 1.46 -14.17%

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