[ATLAN] QoQ Cumulative Quarter Result on 30-Nov-2007 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 34.32%
YoY- -87.01%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 321,090 158,290 110,155 91,639 61,306 32,523 145,378 69.19%
PBT 47,612 10,436 4,636 2,747 2,155 1,308 -117,606 -
Tax -10,036 -6,525 -1,051 -884 -768 -405 718 -
NP 37,576 3,911 3,585 1,863 1,387 903 -116,888 -
-
NP to SH 40,913 7,190 3,585 1,863 1,387 903 -166,888 -
-
Tax Rate 21.08% 62.52% 22.67% 32.18% 35.64% 30.96% - -
Total Cost 283,514 154,379 106,570 89,776 59,919 31,620 262,266 5.30%
-
Net Worth 313,650 276,187 217,872 198,066 197,305 196,304 192,329 38.34%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 313,650 276,187 217,872 198,066 197,305 196,304 192,329 38.34%
NOSH 230,625 228,253 198,066 196,105 195,352 196,304 192,329 12.80%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 11.70% 2.47% 3.25% 2.03% 2.26% 2.78% -80.40% -
ROE 13.04% 2.60% 1.65% 0.94% 0.70% 0.46% -86.77% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 139.23 69.35 55.62 46.73 31.38 16.57 75.59 49.98%
EPS 16.29 3.15 1.81 0.95 0.71 0.46 -60.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.21 1.10 1.01 1.01 1.00 1.00 22.63%
Adjusted Per Share Value based on latest NOSH - 197,916
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 126.59 62.40 43.43 36.13 24.17 12.82 57.31 69.20%
EPS 16.13 2.83 1.41 0.73 0.55 0.36 -65.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2366 1.0889 0.859 0.7809 0.7779 0.7739 0.7582 38.35%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 2.95 3.04 3.00 3.06 2.98 2.55 2.55 -
P/RPS 2.12 4.38 5.39 6.55 9.50 15.39 3.37 -26.47%
P/EPS 16.63 96.51 165.75 322.11 419.72 554.35 -2.94 -
EY 6.01 1.04 0.60 0.31 0.24 0.18 -34.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.51 2.73 3.03 2.95 2.55 2.55 -10.15%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 30/10/08 28/07/08 30/04/08 30/01/08 31/10/07 31/07/07 27/04/07 -
Price 2.58 2.98 3.00 3.20 3.22 3.10 2.56 -
P/RPS 1.85 4.30 5.39 6.85 10.26 18.71 3.39 -33.09%
P/EPS 14.54 94.60 165.75 336.84 453.52 673.91 -2.95 -
EY 6.88 1.06 0.60 0.30 0.22 0.15 -33.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.46 2.73 3.17 3.19 3.10 2.56 -17.95%

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