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

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Quarter Result
Revenue	205,637	187,627	175,563	175,962	194,921	182,635	161,956	17.30%
YoY %	9.60%	6.87%	-0.23%	-9.73%	6.73%	12.77%	-	-
Horiz. %	126.97%	115.85%	108.40%	108.65%	120.35%	112.77%	100.00%	-
PBT	-5,238	19,784	24,853	34,301	29,942	21,123	39,372	-
YoY %	-126.48%	-20.40%	-27.54%	14.56%	41.75%	-46.35%	-	-
Horiz. %	-13.30%	50.25%	63.12%	87.12%	76.05%	53.65%	100.00%	-
Tax	-8,605	-6,048	-5,269	-3,513	372	-3,644	-4,047	65.58%
YoY %	-42.28%	-14.78%	-49.99%	-1,044.35%	110.21%	9.96%	-	-
Horiz. %	212.63%	149.44%	130.20%	86.81%	-9.19%	90.04%	100.00%	-
NP	-13,843	13,736	19,584	30,788	30,314	17,479	35,325	-
YoY %	-200.78%	-29.86%	-36.39%	1.56%	73.43%	-50.52%	-	-
Horiz. %	-39.19%	38.88%	55.44%	87.16%	85.81%	49.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,124	9,248	15,849	24,208	26,075	12,355	31,739	-
YoY %	-306.79%	-41.65%	-34.53%	-7.16%	111.05%	-61.07%	-	-
Horiz. %	-60.25%	29.14%	49.94%	76.27%	82.15%	38.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.57%	21.20%	10.24%	-1.24%	17.25%	10.28%	-
YoY %	-	44.20%	107.03%	925.81%	-107.19%	67.80%	-	-
Horiz. %	-	297.37%	206.23%	99.61%	-12.06%	167.80%	100.00%	-
Total Cost	219,480	173,891	155,979	145,174	164,607	165,156	126,631	44.43%
YoY %	26.22%	11.48%	7.44%	-11.81%	-0.33%	30.42%	-	-
Horiz. %	173.32%	137.32%	123.18%	114.64%	129.99%	130.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,629	350,264	352,759	322,773	311,457	305,577	282,440	-39.36%
YoY %	-61.85%	-0.71%	9.29%	3.63%	1.92%	8.19%	-	-
Horiz. %	47.31%	124.01%	124.90%	114.28%	110.27%	108.19%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	17,649	12,599	-	12,043	13,640	19,785	2,031	324.35%
YoY %	40.08%	0.00%	-	-11.71%	-31.06%	874.15%	-	-
Horiz. %	868.98%	620.33%	-	592.96%	671.59%	974.15%	100.00%	-
Div Payout %	0.00%	136.24%	-	49.75%	52.31%	160.14%	6.40%	-
YoY %	0.00%	0.00%	-	-4.89%	-67.33%	2,402.19%	-	-
Horiz. %	0.00%	2,128.75%	-	777.34%	817.34%	2,502.19%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	133,629	350,264	352,759	322,773	311,457	305,577	282,440	-39.36%
YoY %	-61.85%	-0.71%	9.29%	3.63%	1.92%	8.19%	-	-
Horiz. %	47.31%	124.01%	124.90%	114.28%	110.27%	108.19%	100.00%	-
NOSH	252,131	251,989	251,971	240,875	227,340	219,839	203,194	15.51%
YoY %	0.06%	0.01%	4.61%	5.95%	3.41%	8.19%	-	-
Horiz. %	124.08%	124.01%	124.01%	118.54%	111.88%	108.19%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	-6.73%	7.32%	11.15%	17.50%	15.55%	9.57%	21.81%	-
YoY %	-191.94%	-34.35%	-36.29%	12.54%	62.49%	-56.12%	-	-
Horiz. %	-30.86%	33.56%	51.12%	80.24%	71.30%	43.88%	100.00%	-
ROE	-14.31%	2.64%	4.49%	7.50%	8.37%	4.04%	11.24%	-
YoY %	-642.05%	-41.20%	-40.13%	-10.39%	107.18%	-64.06%	-	-
Horiz. %	-127.31%	23.49%	39.95%	66.73%	74.47%	35.94%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	81.56	74.46	69.68	73.05	85.74	83.08	79.70	1.55%
YoY %	9.54%	6.86%	-4.61%	-14.80%	3.20%	4.24%	-	-
Horiz. %	102.33%	93.43%	87.43%	91.66%	107.58%	104.24%	100.00%	-
EPS	-7.59	3.67	6.29	10.05	11.47	5.62	15.62	-
YoY %	-306.81%	-41.65%	-37.41%	-12.38%	104.09%	-64.02%	-	-
Horiz. %	-48.59%	23.50%	40.27%	64.34%	73.43%	35.98%	100.00%	-
DPS	7.00	5.00	0.00	5.00	6.00	9.00	1.00	267.23%
YoY %	40.00%	0.00%	0.00%	-16.67%	-33.33%	800.00%	-	-
Horiz. %	700.00%	500.00%	0.00%	500.00%	600.00%	900.00%	100.00%	-
NAPS	0.53	1.39	1.40	1.34	1.37	1.39	1.39	-47.51%
YoY %	-61.87%	-0.71%	4.48%	-2.19%	-1.44%	0.00%	-	-
Horiz. %	38.13%	100.00%	100.72%	96.40%	98.56%	100.00%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 240,875
RPS	81.04	73.94	69.19	69.35	76.82	71.98	63.83	17.30%
YoY %	9.60%	6.87%	-0.23%	-9.72%	6.72%	12.77%	-	-
Horiz. %	126.96%	115.84%	108.40%	108.65%	120.35%	112.77%	100.00%	-
EPS	-7.54	3.64	6.25	9.54	10.28	4.87	12.51	-
YoY %	-307.14%	-41.76%	-34.49%	-7.20%	111.09%	-61.07%	-	-
Horiz. %	-60.27%	29.10%	49.96%	76.26%	82.17%	38.93%	100.00%	-
DPS	6.96	4.97	0.00	4.75	5.38	7.80	0.80	324.68%
YoY %	40.04%	0.00%	0.00%	-11.71%	-31.03%	875.00%	-	-
Horiz. %	870.00%	621.25%	0.00%	593.75%	672.50%	975.00%	100.00%	-
NAPS	0.5266	1.3804	1.3902	1.272	1.2274	1.2043	1.1131	-39.36%
YoY %	-61.85%	-0.70%	9.29%	3.63%	1.92%	8.19%	-	-
Horiz. %	47.31%	124.01%	124.89%	114.28%	110.27%	108.19%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
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	4.07	4.23	4.56	4.45	3.56	3.33	3.54	9.77%
YoY %	-3.78%	-7.24%	2.47%	25.00%	6.91%	-5.93%	-	-
Horiz. %	114.97%	119.49%	128.81%	125.71%	100.56%	94.07%	100.00%	-
P/EPS	-43.77	85.83	50.56	32.34	26.59	49.29	18.05	-
YoY %	-151.00%	69.76%	56.34%	21.62%	-46.05%	173.07%	-	-
Horiz. %	-242.49%	475.51%	280.11%	179.17%	147.31%	273.07%	100.00%	-
EY	-2.28	1.17	1.98	3.09	3.76	2.03	5.54	-
YoY %	-294.87%	-40.91%	-35.92%	-17.82%	85.22%	-63.36%	-	-
Horiz. %	-41.16%	21.12%	35.74%	55.78%	67.87%	36.64%	100.00%	-
DY	2.11	1.59	0.00	1.54	1.97	3.25	0.35	232.33%
YoY %	32.70%	0.00%	0.00%	-21.83%	-39.38%	828.57%	-	-
Horiz. %	602.86%	454.29%	0.00%	440.00%	562.86%	928.57%	100.00%	-
P/NAPS	6.26	2.27	2.27	2.43	2.23	1.99	2.03	112.29%
YoY %	175.77%	0.00%	-6.58%	8.97%	12.06%	-1.97%	-	-
Horiz. %	308.37%	111.82%	111.82%	119.70%	109.85%	98.03%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
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	4.13	4.36	4.58	4.38	3.94	3.47	3.64	8.80%
YoY %	-5.28%	-4.80%	4.57%	11.17%	13.54%	-4.67%	-	-
Horiz. %	113.46%	119.78%	125.82%	120.33%	108.24%	95.33%	100.00%	-
P/EPS	-44.43	88.56	50.72	31.84	29.47	51.25	18.57	-
YoY %	-150.17%	74.61%	59.30%	8.04%	-42.50%	175.98%	-	-
Horiz. %	-239.26%	476.90%	273.13%	171.46%	158.70%	275.98%	100.00%	-
EY	-2.25	1.13	1.97	3.14	3.39	1.95	5.39	-
YoY %	-299.12%	-42.64%	-37.26%	-7.37%	73.85%	-63.82%	-	-
Horiz. %	-41.74%	20.96%	36.55%	58.26%	62.89%	36.18%	100.00%	-
DY	2.08	1.54	0.00	1.56	1.78	3.13	0.34	235.60%
YoY %	35.06%	0.00%	0.00%	-12.36%	-43.13%	820.59%	-	-
Horiz. %	611.76%	452.94%	0.00%	458.82%	523.53%	920.59%	100.00%	-
P/NAPS	6.36	2.34	2.28	2.39	2.47	2.07	2.09	110.42%
YoY %	171.79%	2.63%	-4.60%	-3.24%	19.32%	-0.96%	-	-
Horiz. %	304.31%	111.96%	109.09%	114.35%	118.18%	99.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos