[ATLAN] QoQ Annualized Quarter Result on 28-Feb-2003 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- -34.59%
YoY- 246.47%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 105,825 96,802 89,676 36,576 41,050 42,044 39,616 92.40%
PBT 12,176 11,310 8,948 2,235 3,740 4,408 1,172 375.44%
Tax -2,949 -3,088 -2,428 -577 -1,205 -1,538 -940 114.15%
NP 9,226 8,222 6,520 1,658 2,534 2,870 232 1062.45%
-
NP to SH 9,226 8,222 6,520 1,658 2,534 2,870 232 1062.45%
-
Tax Rate 24.22% 27.30% 27.13% 25.82% 32.22% 34.89% 80.20% -
Total Cost 96,598 88,580 83,156 34,918 38,516 39,174 39,384 81.77%
-
Net Worth 147,626 161,910 155,808 20,792 21,879 21,345 19,684 282.67%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,757 - - - - - - -
Div Payout % 19.05% - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 147,626 161,910 155,808 20,792 21,879 21,345 19,684 282.67%
NOSH 131,809 126,492 119,852 17,924 17,933 17,937 17,575 282.67%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 8.72% 8.49% 7.27% 4.53% 6.17% 6.83% 0.59% -
ROE 6.25% 5.08% 4.18% 7.97% 11.58% 13.45% 1.18% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 80.29 76.53 74.82 204.06 228.90 234.39 225.40 -49.71%
EPS 7.00 6.50 5.44 9.25 14.13 16.00 1.32 203.79%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.28 1.30 1.16 1.22 1.19 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 17,867
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 41.72 38.16 35.35 14.42 16.18 16.58 15.62 92.39%
EPS 3.64 3.24 2.57 0.65 1.00 1.13 0.09 1075.60%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.6383 0.6143 0.082 0.0863 0.0842 0.0776 282.68%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.38 2.28 2.78 1.81 4.10 4.90 4.20 -
P/RPS 2.96 2.98 3.72 0.89 1.79 2.09 1.86 36.26%
P/EPS 34.00 35.08 51.10 19.57 29.01 30.63 318.18 -77.45%
EY 2.94 2.85 1.96 5.11 3.45 3.27 0.31 347.43%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.78 2.14 1.56 3.36 4.12 3.75 -31.39%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 -
Price 2.22 2.98 2.50 2.19 1.88 4.58 4.98 -
P/RPS 2.77 3.89 3.34 1.07 0.82 1.95 2.21 16.23%
P/EPS 31.71 45.85 45.96 23.68 13.30 28.63 377.27 -80.78%
EY 3.15 2.18 2.18 4.22 7.52 3.49 0.27 413.62%
DY 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 1.92 1.89 1.54 3.85 4.45 -41.68%

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