[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2006 [#3]

Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 10.51%
YoY- -18.71%
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 61,306 32,523 145,378 109,236 80,700 43,199 148,655 -44.50%
PBT 2,155 1,308 -117,606 15,806 14,034 3,835 15,382 -72.92%
Tax -768 -405 718 -1,459 -1,051 -398 -1,243 -27.39%
NP 1,387 903 -116,888 14,347 12,983 3,437 14,139 -78.63%
-
NP to SH 1,387 903 -166,888 14,347 12,983 3,437 14,139 -78.63%
-
Tax Rate 35.64% 30.96% - 9.23% 7.49% 10.38% 8.08% -
Total Cost 59,919 31,620 262,266 94,889 67,717 39,762 134,516 -41.58%
-
Net Worth 197,305 196,304 192,329 324,400 329,880 330,183 322,570 -27.87%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - 7,726 -
Div Payout % - - - - - - 54.64% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 197,305 196,304 192,329 324,400 329,880 330,183 322,570 -27.87%
NOSH 195,352 196,304 192,329 193,095 192,912 193,089 193,155 0.75%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 2.26% 2.78% -80.40% 13.13% 16.09% 7.96% 9.51% -
ROE 0.70% 0.46% -86.77% 4.42% 3.94% 1.04% 4.38% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 31.38 16.57 75.59 56.57 41.83 22.37 76.96 -44.92%
EPS 0.71 0.46 -60.77 7.43 6.73 1.78 7.32 -78.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.01 1.00 1.00 1.68 1.71 1.71 1.67 -28.41%
Adjusted Per Share Value based on latest NOSH - 194,857
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 24.17 12.82 57.31 43.07 31.82 17.03 58.61 -44.50%
EPS 0.55 0.36 -65.79 5.66 5.12 1.36 5.57 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.05 -
NAPS 0.7779 0.7739 0.7582 1.2789 1.3005 1.3017 1.2717 -27.87%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 2.98 2.55 2.55 2.13 2.15 2.13 2.24 -
P/RPS 9.50 15.39 3.37 3.77 5.14 9.52 2.91 119.59%
P/EPS 419.72 554.35 -2.94 28.67 31.95 119.66 30.60 470.27%
EY 0.24 0.18 -34.03 3.49 3.13 0.84 3.27 -82.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 2.95 2.55 2.55 1.27 1.26 1.25 1.34 68.98%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 31/07/07 27/04/07 31/01/07 30/10/06 28/07/06 27/04/06 -
Price 3.22 3.10 2.56 2.22 2.13 2.27 2.13 -
P/RPS 10.26 18.71 3.39 3.92 5.09 10.15 2.77 138.82%
P/EPS 453.52 673.91 -2.95 29.88 31.65 127.53 29.10 520.81%
EY 0.22 0.15 -33.90 3.35 3.16 0.78 3.44 -83.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
P/NAPS 3.19 3.10 2.56 1.32 1.25 1.33 1.28 83.51%

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