[ATLAN] QoQ Cumulative Quarter Result on 31-May-2004 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -72.49%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 129,395 89,684 57,502 30,073 107,296 79,369 48,401 92.73%
PBT 10,108 5,827 4,846 3,207 12,034 9,132 5,655 47.33%
Tax -3,269 -2,845 -1,607 -960 -3,865 -2,212 -1,544 64.95%
NP 6,839 2,982 3,239 2,247 8,169 6,920 4,111 40.44%
-
NP to SH 6,839 2,982 3,239 2,247 8,169 6,920 4,111 40.44%
-
Tax Rate 32.34% 48.82% 33.16% 29.93% 32.12% 24.22% 27.30% -
Total Cost 122,556 86,702 54,263 27,826 99,127 72,449 44,290 97.22%
-
Net Worth 209,482 174,522 170,704 165,345 153,831 147,626 161,910 18.75%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 3,080 - - - 3,315 1,318 - -
Div Payout % 45.05% - - - 40.58% 19.05% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 209,482 174,522 170,704 165,345 153,831 147,626 161,910 18.75%
NOSH 154,031 137,419 145,900 141,320 132,613 131,809 126,492 14.04%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 5.29% 3.33% 5.63% 7.47% 7.61% 8.72% 8.49% -
ROE 3.26% 1.71% 1.90% 1.36% 5.31% 4.69% 2.54% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 84.01 65.26 39.41 21.28 80.91 60.21 38.26 69.01%
EPS 4.44 2.17 2.22 1.59 6.16 5.25 3.25 23.14%
DPS 2.00 0.00 0.00 0.00 2.50 1.00 0.00 -
NAPS 1.36 1.27 1.17 1.17 1.16 1.12 1.28 4.12%
Adjusted Per Share Value based on latest NOSH - 141,320
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 50.99 35.34 22.66 11.85 42.29 31.28 19.07 92.75%
EPS 2.70 1.18 1.28 0.89 3.22 2.73 1.62 40.61%
DPS 1.21 0.00 0.00 0.00 1.31 0.52 0.00 -
NAPS 0.8256 0.6878 0.6727 0.6516 0.6062 0.5818 0.6381 18.75%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.17 2.30 2.29 2.19 2.25 2.38 2.28 -
P/RPS 2.58 3.52 5.81 10.29 2.78 3.95 5.96 -42.80%
P/EPS 48.87 105.99 103.15 137.74 36.53 45.33 70.15 -21.43%
EY 2.05 0.94 0.97 0.73 2.74 2.21 1.43 27.16%
DY 0.92 0.00 0.00 0.00 1.11 0.42 0.00 -
P/NAPS 1.60 1.81 1.96 1.87 1.94 2.13 1.78 -6.86%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 -
Price 2.17 2.16 2.28 2.27 2.20 2.22 2.98 -
P/RPS 2.58 3.31 5.79 10.67 2.72 3.69 7.79 -52.16%
P/EPS 48.87 99.54 102.70 142.77 35.71 42.29 91.69 -34.28%
EY 2.05 1.00 0.97 0.70 2.80 2.36 1.09 52.42%
DY 0.92 0.00 0.00 0.00 1.14 0.45 0.00 -
P/NAPS 1.60 1.70 1.95 1.94 1.90 1.98 2.33 -22.18%

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