[ATLAN] QoQ TTM Result on 31-Aug-2020 [#2]

Announcement Date
14-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-Aug-2020 [#2]
Profit Trend
QoQ- -92.25%
YoY- -161.49%
View:
Show?
TTM Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 413,129 388,300 477,555 632,500 694,343 835,265 839,186 -37.62%
PBT -16,572 -32,518 -36,940 -16,910 1,561 27,660 53,515 -
Tax -11,372 -10,609 -13,850 -10,022 -13,381 -17,671 -16,184 -20.94%
NP -27,944 -43,127 -50,790 -26,932 -11,820 9,989 37,331 -
-
NP to SH -16,028 -28,183 -34,631 -18,837 -9,798 6,007 24,819 -
-
Tax Rate - - - - 857.21% 63.89% 30.24% -
Total Cost 441,073 431,427 528,345 659,432 706,163 825,276 801,855 -32.84%
-
Net Worth 436,278 431,205 438,814 459,106 464,179 499,690 514,909 -10.44%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div 12,682 12,682 12,682 - 12,682 25,365 25,365 -36.97%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 422.26% 102.20% -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 436,278 431,205 438,814 459,106 464,179 499,690 514,909 -10.44%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin -6.76% -11.11% -10.64% -4.26% -1.70% 1.20% 4.45% -
ROE -3.67% -6.54% -7.89% -4.10% -2.11% 1.20% 4.82% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 162.87 153.08 188.27 249.36 273.74 329.30 330.84 -37.62%
EPS -6.32 -11.11 -13.65 -7.43 -3.86 2.37 9.78 -
DPS 5.00 5.00 5.00 0.00 5.00 10.00 10.00 -36.97%
NAPS 1.72 1.70 1.73 1.81 1.83 1.97 2.03 -10.45%
Adjusted Per Share Value based on latest NOSH - 253,650
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 162.87 153.08 188.27 249.36 273.74 329.30 330.84 -37.62%
EPS -6.32 -11.11 -13.65 -7.43 -3.86 2.37 9.78 -
DPS 5.00 5.00 5.00 0.00 5.00 10.00 10.00 -36.97%
NAPS 1.72 1.70 1.73 1.81 1.83 1.97 2.03 -10.45%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 2.88 3.43 3.60 3.78 3.73 4.03 4.17 -
P/RPS 1.77 2.24 1.91 1.52 1.36 1.22 1.26 25.40%
P/EPS -45.58 -30.87 -26.37 -50.90 -96.56 170.17 42.62 -
EY -2.19 -3.24 -3.79 -1.96 -1.04 0.59 2.35 -
DY 1.74 1.46 1.39 0.00 1.34 2.48 2.40 -19.28%
P/NAPS 1.67 2.02 2.08 2.09 2.04 2.05 2.05 -12.76%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 15/07/21 28/04/21 14/01/21 14/10/20 23/07/20 25/06/20 14/01/20 -
Price 2.84 3.00 3.68 3.70 3.66 3.77 4.07 -
P/RPS 1.74 1.96 1.95 1.48 1.34 1.14 1.23 25.99%
P/EPS -44.94 -27.00 -26.95 -49.82 -94.75 159.19 41.60 -
EY -2.22 -3.70 -3.71 -2.01 -1.06 0.63 2.40 -
DY 1.76 1.67 1.36 0.00 1.37 2.65 2.46 -19.99%
P/NAPS 1.65 1.76 2.13 2.04 2.00 1.91 2.00 -12.02%

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