[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2003 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 68.33%
YoY- 264.02%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 57,502 30,073 107,296 79,369 48,401 22,419 36,576 35.01%
PBT 4,846 3,207 12,034 9,132 5,655 2,237 2,235 67.12%
Tax -1,607 -960 -3,865 -2,212 -1,544 -607 -577 97.33%
NP 3,239 2,247 8,169 6,920 4,111 1,630 1,658 55.95%
-
NP to SH 3,239 2,247 8,169 6,920 4,111 1,630 1,658 55.95%
-
Tax Rate 33.16% 29.93% 32.12% 24.22% 27.30% 27.13% 25.82% -
Total Cost 54,263 27,826 99,127 72,449 44,290 20,789 34,918 33.98%
-
Net Worth 170,704 165,345 153,831 147,626 161,910 155,808 20,792 304.38%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 3,315 1,318 - - - -
Div Payout % - - 40.58% 19.05% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 170,704 165,345 153,831 147,626 161,910 155,808 20,792 304.38%
NOSH 145,900 141,320 132,613 131,809 126,492 119,852 17,924 302.08%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.63% 7.47% 7.61% 8.72% 8.49% 7.27% 4.53% -
ROE 1.90% 1.36% 5.31% 4.69% 2.54% 1.05% 7.97% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 39.41 21.28 80.91 60.21 38.26 18.71 204.06 -66.42%
EPS 2.22 1.59 6.16 5.25 3.25 1.36 9.25 -61.21%
DPS 0.00 0.00 2.50 1.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.12 1.28 1.30 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 141,919
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 22.66 11.85 42.29 31.28 19.07 8.84 14.41 35.04%
EPS 1.28 0.89 3.22 2.73 1.62 0.64 0.65 56.78%
DPS 0.00 0.00 1.31 0.52 0.00 0.00 0.00 -
NAPS 0.6727 0.6516 0.6062 0.5818 0.6381 0.614 0.0819 304.50%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.29 2.19 2.25 2.38 2.28 2.78 1.81 -
P/RPS 5.81 10.29 2.78 3.95 5.96 14.86 0.89 247.31%
P/EPS 103.15 137.74 36.53 45.33 70.15 204.41 19.57 201.34%
EY 0.97 0.73 2.74 2.21 1.43 0.49 5.11 -66.80%
DY 0.00 0.00 1.11 0.42 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 1.94 2.13 1.78 2.14 1.56 16.35%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 -
Price 2.28 2.27 2.20 2.22 2.98 2.50 2.19 -
P/RPS 5.79 10.67 2.72 3.69 7.79 13.37 1.07 206.64%
P/EPS 102.70 142.77 35.71 42.29 91.69 183.82 23.68 164.76%
EY 0.97 0.70 2.80 2.36 1.09 0.54 4.22 -62.30%
DY 0.00 0.00 1.14 0.45 0.00 0.00 0.00 -
P/NAPS 1.95 1.94 1.90 1.98 2.33 1.92 1.89 2.09%

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