[ATLAN] QoQ Cumulative 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- -12.78%
YoY- 246.47%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 79,369 48,401 22,419 36,576 30,788 21,022 9,904 299.95%
PBT 9,132 5,655 2,237 2,235 2,805 2,204 293 888.30%
Tax -2,212 -1,544 -607 -577 -904 -769 -235 345.19%
NP 6,920 4,111 1,630 1,658 1,901 1,435 58 2316.51%
-
NP to SH 6,920 4,111 1,630 1,658 1,901 1,435 58 2316.51%
-
Tax Rate 24.22% 27.30% 27.13% 25.82% 32.23% 34.89% 80.20% -
Total Cost 72,449 44,290 20,789 34,918 28,887 19,587 9,846 277.85%
-
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 1,318 - - - - - - -
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 4.69% 2.54% 1.05% 7.97% 8.69% 6.72% 0.29% -
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 60.21 38.26 18.71 204.06 171.67 117.20 56.35 4.51%
EPS 5.25 3.25 1.36 9.25 10.60 8.00 0.33 531.48%
DPS 1.00 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 31.29 19.08 8.84 14.42 12.14 8.29 3.90 300.26%
EPS 2.73 1.62 0.64 0.65 0.75 0.57 0.02 2543.15%
DPS 0.52 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 3.95 5.96 14.86 0.89 2.39 4.18 7.45 -34.46%
P/EPS 45.33 70.15 204.41 19.57 38.68 61.25 1,272.73 -89.15%
EY 2.21 1.43 0.49 5.11 2.59 1.63 0.08 811.99%
DY 0.42 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 3.69 7.79 13.37 1.07 1.10 3.91 8.84 -44.11%
P/EPS 42.29 91.69 183.82 23.68 17.74 57.25 1,509.09 -90.75%
EY 2.36 1.09 0.54 4.22 5.64 1.75 0.07 941.38%
DY 0.45 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