[ATLAN] QoQ Cumulative Quarter Result on 28-Feb-2021 [#4]

Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- -30.5%
YoY- -569.2%
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 177,069 101,407 82,070 388,301 262,443 163,022 57,241 112.15%
PBT -6,716 -8,671 4,937 -32,520 -24,702 -20,191 -11,009 -28.04%
Tax -2,215 -1,086 -1,833 -10,609 -8,791 -1,136 -1,070 62.35%
NP -8,931 -9,757 3,104 -43,129 -33,493 -21,327 -12,079 -18.21%
-
NP to SH -4,657 -5,834 3,429 -28,185 -21,597 -13,680 -8,726 -34.17%
-
Tax Rate - - 37.13% - - - - -
Total Cost 186,000 111,164 78,966 431,430 295,936 184,349 69,320 92.97%
-
Net Worth 415,985 413,449 436,278 431,205 438,814 459,106 464,179 -7.04%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 12,682 12,682 - 12,682 12,682 - - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 415,985 413,449 436,278 431,205 438,814 459,106 464,179 -7.04%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -5.04% -9.62% 3.78% -11.11% -12.76% -13.08% -21.10% -
ROE -1.12% -1.41% 0.79% -6.54% -4.92% -2.98% -1.88% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 69.81 39.98 32.36 153.09 103.47 64.27 22.57 112.14%
EPS -1.84 -2.30 1.35 -11.11 -8.51 -5.39 -3.44 -34.08%
DPS 5.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.64 1.63 1.72 1.70 1.73 1.81 1.83 -7.04%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 69.81 39.98 32.36 153.09 103.47 64.27 22.57 112.14%
EPS -1.84 -2.30 1.35 -11.11 -8.51 -5.39 -3.44 -34.08%
DPS 5.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.64 1.63 1.72 1.70 1.73 1.81 1.83 -7.04%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 2.72 2.74 2.88 3.43 3.60 3.78 3.73 -
P/RPS 3.90 6.85 8.90 2.24 3.48 5.88 16.53 -61.78%
P/EPS -148.15 -119.13 213.04 -30.87 -42.28 -70.09 -108.42 23.11%
EY -0.67 -0.84 0.47 -3.24 -2.37 -1.43 -0.92 -19.03%
DY 1.84 1.82 0.00 1.46 1.39 0.00 0.00 -
P/NAPS 1.66 1.68 1.67 2.02 2.08 2.09 2.04 -12.82%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 13/01/22 14/10/21 15/07/21 28/04/21 14/01/21 14/10/20 23/07/20 -
Price 2.87 2.83 2.84 3.00 3.68 3.70 3.66 -
P/RPS 4.11 7.08 8.78 1.96 3.56 5.76 16.22 -59.92%
P/EPS -156.32 -123.04 210.08 -27.00 -43.22 -68.60 -106.39 29.21%
EY -0.64 -0.81 0.48 -3.70 -2.31 -1.46 -0.94 -22.58%
DY 1.74 1.77 0.00 1.67 1.36 0.00 0.00 -
P/NAPS 1.75 1.74 1.65 1.76 2.13 2.04 2.00 -8.50%

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