[ATLAN] QoQ Quarter Result on 28-Feb-2003 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- -152.15%
YoY- 68.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 30,968 25,982 22,419 5,788 9,766 11,118 9,904 113.68%
PBT 3,477 3,417 2,237 -570 600 1,911 293 419.48%
Tax -667 -936 -607 327 -134 -534 -235 100.33%
NP 2,810 2,481 1,630 -243 466 1,377 58 1225.84%
-
NP to SH 2,810 2,481 1,630 -243 466 1,377 58 1225.84%
-
Tax Rate 19.18% 27.39% 27.13% - 22.33% 27.94% 80.20% -
Total Cost 28,158 23,501 20,789 6,031 9,300 9,741 9,846 101.34%
-
Net Worth 158,949 181,467 155,808 20,726 21,866 21,336 19,684 301.98%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,419 - - - - - - -
Div Payout % 50.51% - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 158,949 181,467 155,808 20,726 21,866 21,336 19,684 301.98%
NOSH 141,919 141,771 119,852 17,867 17,923 17,929 17,575 301.98%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 9.07% 9.55% 7.27% -4.20% 4.77% 12.39% 0.59% -
ROE 1.77% 1.37% 1.05% -1.17% 2.13% 6.45% 0.29% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 21.82 18.33 18.71 32.39 54.49 62.01 56.35 -46.84%
EPS 1.98 1.75 1.36 -1.36 2.60 7.68 0.33 229.83%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.28 1.30 1.16 1.22 1.19 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 17,867
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 12.20 10.24 8.84 2.28 3.85 4.38 3.90 113.74%
EPS 1.11 0.98 0.64 -0.10 0.18 0.54 0.02 1351.44%
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6264 0.7152 0.614 0.0817 0.0862 0.0841 0.0776 301.89%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.38 2.28 2.78 1.81 4.10 4.90 4.20 -
P/RPS 10.91 12.44 14.86 5.59 7.52 7.90 7.45 28.92%
P/EPS 120.20 130.29 204.41 -133.09 157.69 63.80 1,272.73 -79.23%
EY 0.83 0.77 0.49 -0.75 0.63 1.57 0.08 375.01%
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.78 2.14 1.56 3.36 4.12 3.75 -31.39%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 -
Price 2.22 2.98 2.50 2.19 1.88 4.58 4.98 -
P/RPS 10.17 16.26 13.37 6.76 3.45 7.39 8.84 9.78%
P/EPS 112.12 170.29 183.82 -161.03 72.31 59.64 1,509.09 -82.29%
EY 0.89 0.59 0.54 -0.62 1.38 1.68 0.07 443.90%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 1.92 1.89 1.54 3.85 4.45 -41.68%

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