[ATLAN] QoQ Quarter Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 52.21%
YoY- 80.17%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 30,073 27,927 30,968 25,982 22,419 5,788 9,766 111.51%
PBT 3,207 2,901 3,477 3,417 2,237 -570 600 205.39%
Tax -960 -1,653 -667 -936 -607 327 -134 271.18%
NP 2,247 1,248 2,810 2,481 1,630 -243 466 185.14%
-
NP to SH 2,247 1,248 2,810 2,481 1,630 -243 466 185.14%
-
Tax Rate 29.93% 56.98% 19.18% 27.39% 27.13% - 22.33% -
Total Cost 27,826 26,679 28,158 23,501 20,789 6,031 9,300 107.50%
-
Net Worth 165,345 154,008 158,949 181,467 155,808 20,726 21,866 284.78%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 1,991 1,419 - - - - -
Div Payout % - 159.57% 50.51% - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 165,345 154,008 158,949 181,467 155,808 20,726 21,866 284.78%
NOSH 141,320 132,765 141,919 141,771 119,852 17,867 17,923 295.65%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 7.47% 4.47% 9.07% 9.55% 7.27% -4.20% 4.77% -
ROE 1.36% 0.81% 1.77% 1.37% 1.05% -1.17% 2.13% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 21.28 21.03 21.82 18.33 18.71 32.39 54.49 -46.54%
EPS 1.59 0.94 1.98 1.75 1.36 -1.36 2.60 -27.93%
DPS 0.00 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.28 1.30 1.16 1.22 -2.74%
Adjusted Per Share Value based on latest NOSH - 141,771
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 11.85 11.01 12.20 10.24 8.84 2.28 3.85 111.45%
EPS 0.89 0.49 1.11 0.98 0.64 -0.10 0.18 189.94%
DPS 0.00 0.78 0.56 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6069 0.6264 0.7152 0.614 0.0817 0.0862 284.69%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.19 2.25 2.38 2.28 2.78 1.81 4.10 -
P/RPS 10.29 10.70 10.91 12.44 14.86 5.59 7.52 23.22%
P/EPS 137.74 239.36 120.20 130.29 204.41 -133.09 157.69 -8.61%
EY 0.73 0.42 0.83 0.77 0.49 -0.75 0.63 10.31%
DY 0.00 0.67 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.94 2.13 1.78 2.14 1.56 3.36 -32.31%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 -
Price 2.27 2.20 2.22 2.98 2.50 2.19 1.88 -
P/RPS 10.67 10.46 10.17 16.26 13.37 6.76 3.45 112.12%
P/EPS 142.77 234.04 112.12 170.29 183.82 -161.03 72.31 57.31%
EY 0.70 0.43 0.89 0.59 0.54 -0.62 1.38 -36.37%
DY 0.00 0.68 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.90 1.98 2.33 1.92 1.89 1.54 16.62%

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