[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2005 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 51.14%
YoY- 491.85%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 80,700 43,199 148,655 110,262 74,440 37,342 129,395 -26.94%
PBT 14,034 3,835 15,382 18,887 16,574 5,155 10,108 24.38%
Tax -1,051 -398 -1,243 -1,238 -939 -1,751 -3,269 -52.97%
NP 12,983 3,437 14,139 17,649 15,635 3,404 6,839 53.13%
-
NP to SH 12,983 3,437 14,139 17,649 11,677 3,404 6,839 53.13%
-
Tax Rate 7.49% 10.38% 8.08% 6.55% 5.67% 33.97% 32.34% -
Total Cost 67,717 39,762 134,516 92,613 58,805 33,938 122,556 -32.59%
-
Net Worth 329,880 330,183 322,570 325,976 248,980 247,563 209,482 35.24%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - 7,726 - - - 3,080 -
Div Payout % - - 54.64% - - - 45.05% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 329,880 330,183 322,570 325,976 248,980 247,563 209,482 35.24%
NOSH 192,912 193,089 193,155 192,885 193,008 193,409 154,031 16.14%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 16.09% 7.96% 9.51% 16.01% 21.00% 9.12% 5.29% -
ROE 3.94% 1.04% 4.38% 5.41% 4.69% 1.38% 3.26% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 41.83 22.37 76.96 57.16 38.57 19.31 84.01 -37.09%
EPS 6.73 1.78 7.32 9.15 6.05 1.76 4.44 31.85%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.71 1.71 1.67 1.69 1.29 1.28 1.36 16.44%
Adjusted Per Share Value based on latest NOSH - 192,612
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 31.80 17.02 58.58 43.45 29.34 14.72 50.99 -26.94%
EPS 5.12 1.35 5.57 6.96 4.60 1.34 2.70 53.02%
DPS 0.00 0.00 3.04 0.00 0.00 0.00 1.21 -
NAPS 1.3001 1.3012 1.2712 1.2847 0.9812 0.9756 0.8256 35.24%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 2.15 2.13 2.24 2.18 2.19 2.17 2.17 -
P/RPS 5.14 9.52 2.91 3.81 5.68 11.24 2.58 58.13%
P/EPS 31.95 119.66 30.60 23.83 36.20 123.30 48.87 -24.61%
EY 3.13 0.84 3.27 4.20 2.76 0.81 2.05 32.49%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.92 -
P/NAPS 1.26 1.25 1.34 1.29 1.70 1.70 1.60 -14.68%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 -
Price 2.13 2.27 2.13 2.16 2.18 2.25 2.17 -
P/RPS 5.09 10.15 2.77 3.78 5.65 11.65 2.58 57.10%
P/EPS 31.65 127.53 29.10 23.61 36.03 127.84 48.87 -25.08%
EY 3.16 0.78 3.44 4.24 2.78 0.78 2.05 33.33%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.92 -
P/NAPS 1.25 1.33 1.28 1.28 1.69 1.76 1.60 -15.13%

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