[ATLAN] QoQ Cumulative Quarter Result on 31-May-2005 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -50.23%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 148,655 110,262 74,440 37,342 129,395 89,684 57,502 88.69%
PBT 15,382 18,887 16,574 5,155 10,108 5,827 4,846 116.44%
Tax -1,243 -1,238 -939 -1,751 -3,269 -2,845 -1,607 -15.77%
NP 14,139 17,649 15,635 3,404 6,839 2,982 3,239 167.82%
-
NP to SH 14,139 17,649 11,677 3,404 6,839 2,982 3,239 167.82%
-
Tax Rate 8.08% 6.55% 5.67% 33.97% 32.34% 48.82% 33.16% -
Total Cost 134,516 92,613 58,805 33,938 122,556 86,702 54,263 83.47%
-
Net Worth 322,570 325,976 248,980 247,563 209,482 174,522 170,704 53.02%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 7,726 - - - 3,080 - - -
Div Payout % 54.64% - - - 45.05% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 322,570 325,976 248,980 247,563 209,482 174,522 170,704 53.02%
NOSH 193,155 192,885 193,008 193,409 154,031 137,419 145,900 20.63%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 9.51% 16.01% 21.00% 9.12% 5.29% 3.33% 5.63% -
ROE 4.38% 5.41% 4.69% 1.38% 3.26% 1.71% 1.90% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 76.96 57.16 38.57 19.31 84.01 65.26 39.41 56.42%
EPS 7.32 9.15 6.05 1.76 4.44 2.17 2.22 122.01%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.67 1.69 1.29 1.28 1.36 1.27 1.17 26.85%
Adjusted Per Share Value based on latest NOSH - 193,409
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 58.58 43.45 29.34 14.72 50.99 35.34 22.66 88.68%
EPS 5.57 6.96 4.60 1.34 2.70 1.18 1.28 167.25%
DPS 3.04 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 1.2712 1.2847 0.9812 0.9756 0.8256 0.6878 0.6727 53.02%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.24 2.18 2.19 2.17 2.17 2.30 2.29 -
P/RPS 2.91 3.81 5.68 11.24 2.58 3.52 5.81 -37.01%
P/EPS 30.60 23.83 36.20 123.30 48.87 105.99 103.15 -55.61%
EY 3.27 4.20 2.76 0.81 2.05 0.94 0.97 125.32%
DY 1.79 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.34 1.29 1.70 1.70 1.60 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.13 2.16 2.18 2.25 2.17 2.16 2.28 -
P/RPS 2.77 3.78 5.65 11.65 2.58 3.31 5.79 -38.91%
P/EPS 29.10 23.61 36.03 127.84 48.87 99.54 102.70 -56.95%
EY 3.44 4.24 2.78 0.78 2.05 1.00 0.97 133.09%
DY 1.88 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.28 1.28 1.69 1.76 1.60 1.70 1.95 -24.52%

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