[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2005 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 243.04%
YoY- 260.51%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 43,199 148,655 110,262 74,440 37,342 129,395 89,684 -38.57%
PBT 3,835 15,382 18,887 16,574 5,155 10,108 5,827 -24.35%
Tax -398 -1,243 -1,238 -939 -1,751 -3,269 -2,845 -73.08%
NP 3,437 14,139 17,649 15,635 3,404 6,839 2,982 9.93%
-
NP to SH 3,437 14,139 17,649 11,677 3,404 6,839 2,982 9.93%
-
Tax Rate 10.38% 8.08% 6.55% 5.67% 33.97% 32.34% 48.82% -
Total Cost 39,762 134,516 92,613 58,805 33,938 122,556 86,702 -40.55%
-
Net Worth 330,183 322,570 325,976 248,980 247,563 209,482 174,522 53.02%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 7,726 - - - 3,080 - -
Div Payout % - 54.64% - - - 45.05% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 330,183 322,570 325,976 248,980 247,563 209,482 174,522 53.02%
NOSH 193,089 193,155 192,885 193,008 193,409 154,031 137,419 25.47%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 7.96% 9.51% 16.01% 21.00% 9.12% 5.29% 3.33% -
ROE 1.04% 4.38% 5.41% 4.69% 1.38% 3.26% 1.71% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 22.37 76.96 57.16 38.57 19.31 84.01 65.26 -51.05%
EPS 1.78 7.32 9.15 6.05 1.76 4.44 2.17 -12.38%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.71 1.67 1.69 1.29 1.28 1.36 1.27 21.95%
Adjusted Per Share Value based on latest NOSH - 192,843
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 17.02 58.58 43.45 29.34 14.72 50.99 35.34 -38.58%
EPS 1.35 5.57 6.96 4.60 1.34 2.70 1.18 9.39%
DPS 0.00 3.04 0.00 0.00 0.00 1.21 0.00 -
NAPS 1.3012 1.2712 1.2847 0.9812 0.9756 0.8256 0.6878 53.02%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 2.13 2.24 2.18 2.19 2.17 2.17 2.30 -
P/RPS 9.52 2.91 3.81 5.68 11.24 2.58 3.52 94.23%
P/EPS 119.66 30.60 23.83 36.20 123.30 48.87 105.99 8.43%
EY 0.84 3.27 4.20 2.76 0.81 2.05 0.94 -7.23%
DY 0.00 1.79 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.25 1.34 1.29 1.70 1.70 1.60 1.81 -21.88%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 -
Price 2.27 2.13 2.16 2.18 2.25 2.17 2.16 -
P/RPS 10.15 2.77 3.78 5.65 11.65 2.58 3.31 111.21%
P/EPS 127.53 29.10 23.61 36.03 127.84 48.87 99.54 17.98%
EY 0.78 3.44 4.24 2.78 0.78 2.05 1.00 -15.27%
DY 0.00 1.88 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.33 1.28 1.28 1.69 1.76 1.60 1.70 -15.10%

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