[ATLAN] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -72.29%
YoY- 59.35%
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 744,789 539,152 351,525 175,962 697,890 502,969 320,334 75.77%
PBT 73,700 78,938 59,153 34,301 112,500 82,558 61,435 12.93%
Tax -23,435 -14,830 -8,782 -3,513 -9,372 -11,744 -8,100 103.43%
NP 50,265 64,108 50,371 30,788 103,128 70,814 53,335 -3.88%
-
NP to SH 30,182 49,306 40,057 24,208 87,362 59,287 46,932 -25.55%
-
Tax Rate 31.80% 18.79% 14.85% 10.24% 8.33% 14.23% 13.18% -
Total Cost 694,524 475,044 301,154 145,174 594,762 432,155 266,999 89.47%
-
Net Worth 314,103 345,266 345,106 322,773 311,391 312,866 278,427 8.39%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 42,379 24,839 12,325 12,043 33,846 33,762 12,018 132.21%
Div Payout % 140.41% 50.38% 30.77% 49.75% 38.74% 56.95% 25.61% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 314,103 345,266 345,106 322,773 311,391 312,866 278,427 8.39%
NOSH 249,288 248,392 246,504 240,875 225,646 225,083 200,307 15.74%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.75% 11.89% 14.33% 17.50% 14.78% 14.08% 16.65% -
ROE 9.61% 14.28% 11.61% 7.50% 28.06% 18.95% 16.86% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 298.77 217.06 142.60 73.05 309.28 223.46 159.92 51.86%
EPS 12.11 19.85 16.25 10.05 38.72 26.34 23.43 -35.67%
DPS 17.00 10.00 5.00 5.00 15.00 15.00 6.00 100.61%
NAPS 1.26 1.39 1.40 1.34 1.38 1.39 1.39 -6.35%
Adjusted Per Share Value based on latest NOSH - 240,875
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 293.63 212.56 138.59 69.37 275.14 198.29 126.29 75.77%
EPS 11.90 19.44 15.79 9.54 34.44 23.37 18.50 -25.54%
DPS 16.71 9.79 4.86 4.75 13.34 13.31 4.74 132.16%
NAPS 1.2383 1.3612 1.3606 1.2725 1.2276 1.2335 1.0977 8.39%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 3.32 3.15 3.18 3.25 3.05 2.77 2.82 -
P/RPS 1.11 1.45 2.23 4.45 0.99 1.24 1.76 -26.51%
P/EPS 27.42 15.87 19.57 32.34 7.88 10.52 12.04 73.35%
EY 3.65 6.30 5.11 3.09 12.69 9.51 8.31 -42.30%
DY 5.12 3.17 1.57 1.54 4.92 5.42 2.13 79.73%
P/NAPS 2.63 2.27 2.27 2.43 2.21 1.99 2.03 18.89%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 -
Price 3.37 3.25 3.19 3.20 3.38 2.88 2.90 -
P/RPS 1.13 1.50 2.24 4.38 1.09 1.29 1.81 -27.01%
P/EPS 27.83 16.37 19.63 31.84 8.73 10.93 12.38 71.85%
EY 3.59 6.11 5.09 3.14 11.45 9.15 8.08 -41.85%
DY 5.04 3.08 1.57 1.56 4.44 5.21 2.07 81.27%
P/NAPS 2.67 2.34 2.28 2.39 2.45 2.07 2.09 17.78%

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