[ATLAN] QoQ Annualized Quarter Result on 31-May-2003 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 293.24%
YoY- 2710.35%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 107,296 105,825 96,802 89,676 36,576 41,050 42,044 86.85%
PBT 12,034 12,176 11,310 8,948 2,235 3,740 4,408 95.45%
Tax -3,865 -2,949 -3,088 -2,428 -577 -1,205 -1,538 84.94%
NP 8,169 9,226 8,222 6,520 1,658 2,534 2,870 100.97%
-
NP to SH 8,169 9,226 8,222 6,520 1,658 2,534 2,870 100.97%
-
Tax Rate 32.12% 24.22% 27.30% 27.13% 25.82% 32.22% 34.89% -
Total Cost 99,127 96,598 88,580 83,156 34,918 38,516 39,174 85.79%
-
Net Worth 153,831 147,626 161,910 155,808 20,792 21,879 21,345 273.55%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 3,315 1,757 - - - - - -
Div Payout % 40.58% 19.05% - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 153,831 147,626 161,910 155,808 20,792 21,879 21,345 273.55%
NOSH 132,613 131,809 126,492 119,852 17,924 17,933 17,937 279.97%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 7.61% 8.72% 8.49% 7.27% 4.53% 6.17% 6.83% -
ROE 5.31% 6.25% 5.08% 4.18% 7.97% 11.58% 13.45% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 80.91 80.29 76.53 74.82 204.06 228.90 234.39 -50.82%
EPS 6.16 7.00 6.50 5.44 9.25 14.13 16.00 -47.10%
DPS 2.50 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.28 1.30 1.16 1.22 1.19 -1.68%
Adjusted Per Share Value based on latest NOSH - 119,852
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 42.30 41.72 38.16 35.35 14.42 16.18 16.58 86.81%
EPS 3.22 3.64 3.24 2.57 0.65 1.00 1.13 101.12%
DPS 1.31 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6065 0.582 0.6383 0.6143 0.082 0.0863 0.0842 273.42%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.25 2.38 2.28 2.78 1.81 4.10 4.90 -
P/RPS 2.78 2.96 2.98 3.72 0.89 1.79 2.09 20.96%
P/EPS 36.53 34.00 35.08 51.10 19.57 29.01 30.63 12.47%
EY 2.74 2.94 2.85 1.96 5.11 3.45 3.27 -11.13%
DY 1.11 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.13 1.78 2.14 1.56 3.36 4.12 -39.50%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 -
Price 2.20 2.22 2.98 2.50 2.19 1.88 4.58 -
P/RPS 2.72 2.77 3.89 3.34 1.07 0.82 1.95 24.86%
P/EPS 35.71 31.71 45.85 45.96 23.68 13.30 28.63 15.88%
EY 2.80 3.15 2.18 2.18 4.22 7.52 3.49 -13.66%
DY 1.14 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.98 2.33 1.92 1.89 1.54 3.85 -37.57%

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