[ATLAN] QoQ TTM Result on 28-Feb-2022 [#4]

Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 92.95%
YoY- 97.19%
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 343,678 320,962 252,537 257,242 302,926 326,685 413,129 -11.53%
PBT 23,052 16,115 -2,481 -3,850 -14,533 -20,999 -16,572 -
Tax -2,680 -2,342 88 -529 -4,034 -10,560 -11,372 -61.81%
NP 20,372 13,773 -2,393 -4,379 -18,567 -31,559 -27,944 -
-
NP to SH 17,008 12,275 400 -793 -11,245 -20,339 -16,028 -
-
Tax Rate 11.63% 14.53% - - - - - -
Total Cost 323,306 307,189 254,930 261,621 321,493 358,244 441,073 -18.68%
-
Net Worth 405,840 398,230 395,693 393,157 415,985 413,449 436,278 -4.70%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 10,146 - 12,682 12,682 12,682 25,365 12,682 -13.80%
Div Payout % 59.65% - 3,170.63% 0.00% 0.00% 0.00% 0.00% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 405,840 398,230 395,693 393,157 415,985 413,449 436,278 -4.70%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 5.93% 4.29% -0.95% -1.70% -6.13% -9.66% -6.76% -
ROE 4.19% 3.08% 0.10% -0.20% -2.70% -4.92% -3.67% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 135.49 126.54 99.56 101.42 119.43 128.79 162.87 -11.53%
EPS 6.71 4.84 0.16 -0.31 -4.43 -8.02 -6.32 -
DPS 4.00 0.00 5.00 5.00 5.00 10.00 5.00 -13.81%
NAPS 1.60 1.57 1.56 1.55 1.64 1.63 1.72 -4.70%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 135.49 126.54 99.56 101.42 119.43 128.79 162.87 -11.53%
EPS 6.71 4.84 0.16 -0.31 -4.43 -8.02 -6.32 -
DPS 4.00 0.00 5.00 5.00 5.00 10.00 5.00 -13.81%
NAPS 1.60 1.57 1.56 1.55 1.64 1.63 1.72 -4.70%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 3.00 2.95 2.80 2.99 2.72 2.74 2.88 -
P/RPS 2.21 2.33 2.81 2.95 2.28 2.13 1.77 15.93%
P/EPS 44.74 60.96 1,775.55 -956.39 -61.35 -34.17 -45.58 -
EY 2.24 1.64 0.06 -0.10 -1.63 -2.93 -2.19 -
DY 1.33 0.00 1.79 1.67 1.84 3.65 1.74 -16.38%
P/NAPS 1.88 1.88 1.79 1.93 1.66 1.68 1.67 8.20%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 12/01/23 13/10/22 14/07/22 28/04/22 13/01/22 14/10/21 15/07/21 -
Price 2.90 2.99 2.84 2.80 2.87 2.83 2.84 -
P/RPS 2.14 2.36 2.85 2.76 2.40 2.20 1.74 14.77%
P/EPS 43.25 61.79 1,800.91 -895.61 -64.74 -35.29 -44.94 -
EY 2.31 1.62 0.06 -0.11 -1.54 -2.83 -2.22 -
DY 1.38 0.00 1.76 1.79 1.74 3.53 1.76 -14.95%
P/NAPS 1.81 1.90 1.82 1.81 1.75 1.74 1.65 6.35%

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