[ATLAN] QoQ Quarter Result on 29-Feb-2008 [#4]

Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 262.74%
YoY- 101.31%
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 162,765 162,800 158,290 18,524 30,328 28,783 32,523 191.72%
PBT 9,508 37,175 10,436 1,891 591 847 1,308 273.89%
Tax -3,332 -3,510 -6,525 -168 -116 -363 -405 305.97%
NP 6,176 33,665 3,911 1,723 475 484 903 259.05%
-
NP to SH 3,419 33,723 7,190 1,723 475 484 903 142.33%
-
Tax Rate 35.04% 9.44% 62.52% 8.88% 19.63% 42.86% 30.96% -
Total Cost 156,589 129,135 154,379 16,801 29,853 28,299 31,620 189.69%
-
Net Worth 304,848 313,702 276,187 223,450 199,895 195,535 196,304 33.99%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 11,547 - - - - - - -
Div Payout % 337.74% - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 304,848 313,702 276,187 223,450 199,895 195,535 196,304 33.99%
NOSH 230,945 230,663 228,253 205,000 197,916 193,600 196,304 11.41%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.79% 20.68% 2.47% 9.30% 1.57% 1.68% 2.78% -
ROE 1.12% 10.75% 2.60% 0.77% 0.24% 0.25% 0.46% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 70.48 70.58 69.35 9.04 15.32 14.87 16.57 161.82%
EPS 1.49 14.59 3.15 0.84 0.24 0.25 0.46 118.45%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.36 1.21 1.09 1.01 1.01 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 205,000
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 64.17 64.18 62.40 7.30 11.96 11.35 12.82 191.75%
EPS 1.35 13.30 2.83 0.68 0.19 0.19 0.36 140.79%
DPS 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2018 1.2368 1.0889 0.8809 0.7881 0.7709 0.7739 33.99%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 2.70 2.95 3.04 3.00 3.06 2.98 2.55 -
P/RPS 3.83 4.18 4.38 33.20 19.97 20.04 15.39 -60.33%
P/EPS 182.38 20.18 96.51 356.94 1,275.00 1,192.00 554.35 -52.24%
EY 0.55 4.96 1.04 0.28 0.08 0.08 0.18 110.14%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.17 2.51 2.75 3.03 2.95 2.55 -13.50%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 30/10/08 28/07/08 30/04/08 30/01/08 31/10/07 31/07/07 -
Price 2.59 2.58 2.98 3.00 3.20 3.22 3.10 -
P/RPS 3.67 3.66 4.30 33.20 20.88 21.66 18.71 -66.14%
P/EPS 174.95 17.65 94.60 356.94 1,333.33 1,288.00 673.91 -59.20%
EY 0.57 5.67 1.06 0.28 0.07 0.08 0.15 142.92%
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.90 2.46 2.75 3.17 3.19 3.10 -26.27%

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