[ATLAN] QoQ Quarter Result on 31-May-2003 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 770.78%
YoY- 2710.35%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 27,927 30,968 25,982 22,419 5,788 9,766 11,118 84.88%
PBT 2,901 3,477 3,417 2,237 -570 600 1,911 32.11%
Tax -1,653 -667 -936 -607 327 -134 -534 112.54%
NP 1,248 2,810 2,481 1,630 -243 466 1,377 -6.35%
-
NP to SH 1,248 2,810 2,481 1,630 -243 466 1,377 -6.35%
-
Tax Rate 56.98% 19.18% 27.39% 27.13% - 22.33% 27.94% -
Total Cost 26,679 28,158 23,501 20,789 6,031 9,300 9,741 95.87%
-
Net Worth 154,008 158,949 181,467 155,808 20,726 21,866 21,336 273.94%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 1,991 1,419 - - - - - -
Div Payout % 159.57% 50.51% - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 154,008 158,949 181,467 155,808 20,726 21,866 21,336 273.94%
NOSH 132,765 141,919 141,771 119,852 17,867 17,923 17,929 280.37%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 4.47% 9.07% 9.55% 7.27% -4.20% 4.77% 12.39% -
ROE 0.81% 1.77% 1.37% 1.05% -1.17% 2.13% 6.45% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 21.03 21.82 18.33 18.71 32.39 54.49 62.01 -51.40%
EPS 0.94 1.98 1.75 1.36 -1.36 2.60 7.68 -75.37%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.28 1.30 1.16 1.22 1.19 -1.68%
Adjusted Per Share Value based on latest NOSH - 119,852
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 11.01 12.20 10.24 8.84 2.28 3.85 4.38 84.97%
EPS 0.49 1.11 0.98 0.64 -0.10 0.18 0.54 -6.27%
DPS 0.78 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.6264 0.7152 0.614 0.0817 0.0862 0.0841 273.88%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.25 2.38 2.28 2.78 1.81 4.10 4.90 -
P/RPS 10.70 10.91 12.44 14.86 5.59 7.52 7.90 22.43%
P/EPS 239.36 120.20 130.29 204.41 -133.09 157.69 63.80 141.64%
EY 0.42 0.83 0.77 0.49 -0.75 0.63 1.57 -58.51%
DY 0.67 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.13 1.78 2.14 1.56 3.36 4.12 -39.50%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 -
Price 2.20 2.22 2.98 2.50 2.19 1.88 4.58 -
P/RPS 10.46 10.17 16.26 13.37 6.76 3.45 7.39 26.09%
P/EPS 234.04 112.12 170.29 183.82 -161.03 72.31 59.64 148.99%
EY 0.43 0.89 0.59 0.54 -0.62 1.38 1.68 -59.72%
DY 0.68 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.98 2.33 1.92 1.89 1.54 3.85 -37.57%

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