[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2005 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 129.34%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 110,262 74,440 37,342 129,395 89,684 57,502 30,073 137.58%
PBT 18,887 16,574 5,155 10,108 5,827 4,846 3,207 225.76%
Tax -1,238 -939 -1,751 -3,269 -2,845 -1,607 -960 18.45%
NP 17,649 15,635 3,404 6,839 2,982 3,239 2,247 294.63%
-
NP to SH 17,649 11,677 3,404 6,839 2,982 3,239 2,247 294.63%
-
Tax Rate 6.55% 5.67% 33.97% 32.34% 48.82% 33.16% 29.93% -
Total Cost 92,613 58,805 33,938 122,556 86,702 54,263 27,826 122.75%
-
Net Worth 325,976 248,980 247,563 209,482 174,522 170,704 165,345 57.16%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 3,080 - - - -
Div Payout % - - - 45.05% - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 325,976 248,980 247,563 209,482 174,522 170,704 165,345 57.16%
NOSH 192,885 193,008 193,409 154,031 137,419 145,900 141,320 23.02%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 16.01% 21.00% 9.12% 5.29% 3.33% 5.63% 7.47% -
ROE 5.41% 4.69% 1.38% 3.26% 1.71% 1.90% 1.36% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 57.16 38.57 19.31 84.01 65.26 39.41 21.28 93.11%
EPS 9.15 6.05 1.76 4.44 2.17 2.22 1.59 220.78%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.29 1.28 1.36 1.27 1.17 1.17 27.75%
Adjusted Per Share Value based on latest NOSH - 182,796
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 43.45 29.34 14.72 50.99 35.34 22.66 11.85 137.59%
EPS 6.96 4.60 1.34 2.70 1.18 1.28 0.89 293.49%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 1.2847 0.9812 0.9756 0.8256 0.6878 0.6727 0.6516 57.16%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.18 2.19 2.17 2.17 2.30 2.29 2.19 -
P/RPS 3.81 5.68 11.24 2.58 3.52 5.81 10.29 -48.40%
P/EPS 23.83 36.20 123.30 48.87 105.99 103.15 137.74 -68.91%
EY 4.20 2.76 0.81 2.05 0.94 0.97 0.73 220.74%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.29 1.70 1.70 1.60 1.81 1.96 1.87 -21.90%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.16 2.18 2.25 2.17 2.16 2.28 2.27 -
P/RPS 3.78 5.65 11.65 2.58 3.31 5.79 10.67 -49.90%
P/EPS 23.61 36.03 127.84 48.87 99.54 102.70 142.77 -69.83%
EY 4.24 2.78 0.78 2.05 1.00 0.97 0.70 231.92%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.28 1.69 1.76 1.60 1.70 1.95 1.94 -24.19%

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