[ATLAN] QoQ Cumulative Quarter Result on 31-May-2007 [#1]

Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 100.54%
YoY- -73.73%
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 110,155 91,639 61,306 32,523 145,378 109,236 80,700 23.07%
PBT 4,636 2,747 2,155 1,308 -117,606 15,806 14,034 -52.24%
Tax -1,051 -884 -768 -405 718 -1,459 -1,051 0.00%
NP 3,585 1,863 1,387 903 -116,888 14,347 12,983 -57.62%
-
NP to SH 3,585 1,863 1,387 903 -166,888 14,347 12,983 -57.62%
-
Tax Rate 22.67% 32.18% 35.64% 30.96% - 9.23% 7.49% -
Total Cost 106,570 89,776 59,919 31,620 262,266 94,889 67,717 35.33%
-
Net Worth 217,872 198,066 197,305 196,304 192,329 324,400 329,880 -24.17%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 217,872 198,066 197,305 196,304 192,329 324,400 329,880 -24.17%
NOSH 198,066 196,105 195,352 196,304 192,329 193,095 192,912 1.77%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 3.25% 2.03% 2.26% 2.78% -80.40% 13.13% 16.09% -
ROE 1.65% 0.94% 0.70% 0.46% -86.77% 4.42% 3.94% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 55.62 46.73 31.38 16.57 75.59 56.57 41.83 20.94%
EPS 1.81 0.95 0.71 0.46 -60.77 7.43 6.73 -58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.01 1.01 1.00 1.00 1.68 1.71 -25.50%
Adjusted Per Share Value based on latest NOSH - 196,304
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 43.43 36.13 24.17 12.82 57.31 43.07 31.82 23.06%
EPS 1.41 0.73 0.55 0.36 -65.79 5.66 5.12 -57.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.859 0.7809 0.7779 0.7739 0.7582 1.2789 1.3005 -24.17%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 3.00 3.06 2.98 2.55 2.55 2.13 2.15 -
P/RPS 5.39 6.55 9.50 15.39 3.37 3.77 5.14 3.21%
P/EPS 165.75 322.11 419.72 554.35 -2.94 28.67 31.95 199.97%
EY 0.60 0.31 0.24 0.18 -34.03 3.49 3.13 -66.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.03 2.95 2.55 2.55 1.27 1.26 67.51%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 30/01/08 31/10/07 31/07/07 27/04/07 31/01/07 30/10/06 -
Price 3.00 3.20 3.22 3.10 2.56 2.22 2.13 -
P/RPS 5.39 6.85 10.26 18.71 3.39 3.92 5.09 3.89%
P/EPS 165.75 336.84 453.52 673.91 -2.95 29.88 31.65 201.87%
EY 0.60 0.30 0.22 0.15 -33.90 3.35 3.16 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.17 3.19 3.10 2.56 1.32 1.25 68.41%

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