[ATLAN] QoQ TTM Result on 31-May-2006 [#1]

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
TTM Result
Revenue	145,378	147,629	154,916	154,512	148,655	149,972	146,331	-0.43%
YoY %	-1.52%	-4.70%	0.26%	3.94%	-0.88%	2.49%	-	-
Horiz. %	99.35%	100.89%	105.87%	105.59%	101.59%	102.49%	100.00%	-
PBT	-117,607	12,300	12,841	14,061	15,381	23,167	21,836	-
YoY %	-1,056.15%	-4.21%	-8.68%	-8.58%	-33.61%	6.10%	-	-
Horiz. %	-538.59%	56.33%	58.81%	64.39%	70.44%	106.10%	100.00%	-
Tax	718	-1,464	-1,355	-990	-2,343	-2,762	-3,702	-
YoY %	149.04%	-8.04%	-36.87%	57.75%	15.17%	25.39%	-	-
Horiz. %	-19.39%	39.55%	36.60%	26.74%	63.29%	74.61%	100.00%	-
NP	-116,889	10,836	11,486	13,071	13,038	20,405	18,134	-
YoY %	-1,178.71%	-5.66%	-12.13%	0.25%	-36.10%	12.52%	-	-
Horiz. %	-644.58%	59.76%	63.34%	72.08%	71.90%	112.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-116,889	10,836	15,443	14,171	14,138	21,505	15,277	-
YoY %	-1,178.71%	-29.83%	8.98%	0.23%	-34.26%	40.77%	-	-
Horiz. %	-765.13%	70.93%	101.09%	92.76%	92.54%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.90%	10.55%	7.04%	15.23%	11.92%	16.95%	-
YoY %	-	12.80%	49.86%	-53.78%	27.77%	-29.68%	-	-
Horiz. %	-	70.21%	62.24%	41.53%	89.85%	70.32%	100.00%	-
Total Cost	262,267	136,793	143,430	141,441	135,617	129,567	128,197	61.36%
YoY %	91.73%	-4.63%	1.41%	4.29%	4.67%	1.07%	-	-
Horiz. %	204.58%	106.71%	111.88%	110.33%	105.79%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,441	327,359	329,736	330,183	320,311	325,515	248,768	-15.77%
YoY %	-41.21%	-0.72%	-0.14%	3.08%	-1.60%	30.85%	-	-
Horiz. %	77.36%	131.59%	132.55%	132.73%	128.76%	130.85%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Dividend
Div	-	7,672	7,672	7,672	7,672	3,655	3,655	-
YoY %	-	0.00%	0.00%	0.00%	109.90%	0.00%	-	-
Horiz. %	-	209.90%	209.90%	209.90%	209.90%	100.00%	100.00%	-
Div Payout %	-	70.80%	49.68%	54.14%	54.27%	17.00%	23.93%	-
YoY %	-	42.51%	-8.24%	-0.24%	219.24%	-28.96%	-	-
Horiz. %	-	295.86%	207.61%	226.24%	226.79%	71.04%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Equity
Net Worth	192,441	327,359	329,736	330,183	320,311	325,515	248,768	-15.77%
YoY %	-41.21%	-0.72%	-0.14%	3.08%	-1.60%	30.85%	-	-
Horiz. %	77.36%	131.59%	132.55%	132.73%	128.76%	130.85%	100.00%	-
NOSH	192,441	194,857	192,828	193,089	191,803	192,612	192,843	-0.13%
YoY %	-1.24%	1.05%	-0.14%	0.67%	-0.42%	-0.12%	-	-
Horiz. %	99.79%	101.04%	99.99%	100.13%	99.46%	99.88%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Ratio Analysis
NP Margin	-80.40%	7.34%	7.41%	8.46%	8.77%	13.61%	12.39%	-
YoY %	-1,195.37%	-0.94%	-12.41%	-3.53%	-35.56%	9.85%	-	-
Horiz. %	-648.91%	59.24%	59.81%	68.28%	70.78%	109.85%	100.00%	-
ROE	-60.74%	3.31%	4.68%	4.29%	4.41%	6.61%	6.14%	-
YoY %	-1,935.05%	-29.27%	9.09%	-2.72%	-33.28%	7.65%	-	-
Horiz. %	-989.25%	53.91%	76.22%	69.87%	71.82%	107.65%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Per Share
RPS	75.54	75.76	80.34	80.02	77.50	77.86	75.88	-0.29%
YoY %	-0.29%	-5.70%	0.40%	3.25%	-0.46%	2.61%	-	-
Horiz. %	99.55%	99.84%	105.88%	105.46%	102.13%	102.61%	100.00%	-
EPS	-60.74	5.56	8.01	7.34	7.37	11.16	7.92	-
YoY %	-1,192.45%	-30.59%	9.13%	-0.41%	-33.96%	40.91%	-	-
Horiz. %	-766.92%	70.20%	101.14%	92.68%	93.06%	140.91%	100.00%	-
DPS	0.00	4.00	4.00	4.00	4.00	1.90	1.90	-
YoY %	0.00%	0.00%	0.00%	0.00%	110.53%	0.00%	-	-
Horiz. %	0.00%	210.53%	210.53%	210.53%	210.53%	100.00%	100.00%	-
NAPS	1.00	1.68	1.71	1.71	1.67	1.69	1.29	-15.65%
YoY %	-40.48%	-1.75%	0.00%	2.40%	-1.18%	31.01%	-	-
Horiz. %	77.52%	130.23%	132.56%	132.56%	129.46%	131.01%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 193,089
RPS	57.29	58.18	61.05	60.89	58.58	59.10	57.67	-0.44%
YoY %	-1.53%	-4.70%	0.26%	3.94%	-0.88%	2.48%	-	-
Horiz. %	99.34%	100.88%	105.86%	105.58%	101.58%	102.48%	100.00%	-
EPS	-46.07	4.27	6.09	5.58	5.57	8.48	6.02	-
YoY %	-1,178.92%	-29.89%	9.14%	0.18%	-34.32%	40.86%	-	-
Horiz. %	-765.28%	70.93%	101.16%	92.69%	92.52%	140.86%	100.00%	-
DPS	0.00	3.02	3.02	3.02	3.02	1.44	1.44	-
YoY %	0.00%	0.00%	0.00%	0.00%	109.72%	0.00%	-	-
Horiz. %	0.00%	209.72%	209.72%	209.72%	209.72%	100.00%	100.00%	-
NAPS	0.7584	1.2901	1.2995	1.3012	1.2623	1.2829	0.9804	-15.77%
YoY %	-41.21%	-0.72%	-0.13%	3.08%	-1.61%	30.85%	-	-
Horiz. %	77.36%	131.59%	132.55%	132.72%	128.75%	130.85%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	30/11/05	30/08/05	-
Price	2.55	2.13	2.15	2.13	2.24	2.18	2.19	-
P/RPS	3.38	2.81	2.68	2.66	2.89	2.80	2.89	11.03%
YoY %	20.28%	4.85%	0.75%	-7.96%	3.21%	-3.11%	-	-
Horiz. %	116.96%	97.23%	92.73%	92.04%	100.00%	96.89%	100.00%	-
P/EPS	-4.20	38.30	26.85	29.02	30.39	19.53	27.64	-
YoY %	-110.97%	42.64%	-7.48%	-4.51%	55.61%	-29.34%	-	-
Horiz. %	-15.20%	138.57%	97.14%	104.99%	109.95%	70.66%	100.00%	-
EY	-23.82	2.61	3.72	3.45	3.29	5.12	3.62	-
YoY %	-1,012.64%	-29.84%	7.83%	4.86%	-35.74%	41.44%	-	-
Horiz. %	-658.01%	72.10%	102.76%	95.30%	90.88%	141.44%	100.00%	-
DY	0.00	1.88	1.86	1.88	1.79	0.87	0.87	-
YoY %	0.00%	1.08%	-1.06%	5.03%	105.75%	0.00%	-	-
Horiz. %	0.00%	216.09%	213.79%	216.09%	205.75%	100.00%	100.00%	-
P/NAPS	2.55	1.27	1.26	1.25	1.34	1.29	1.70	31.13%
YoY %	100.79%	0.79%	0.80%	-6.72%	3.88%	-24.12%	-	-
Horiz. %	150.00%	74.71%	74.12%	73.53%	78.82%	75.88%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	27/04/07	31/01/07	30/10/06	28/07/06	27/04/06	14/02/06	24/10/05	-
Price	2.56	2.22	2.13	2.27	2.13	2.16	2.18	-
P/RPS	3.39	2.93	2.65	2.84	2.75	2.77	2.87	11.77%
YoY %	15.70%	10.57%	-6.69%	3.27%	-0.72%	-3.48%	-	-
Horiz. %	118.12%	102.09%	92.33%	98.95%	95.82%	96.52%	100.00%	-
P/EPS	-4.21	39.92	26.60	30.93	28.90	19.35	27.52	-
YoY %	-110.55%	50.08%	-14.00%	7.02%	49.35%	-29.69%	-	-
Horiz. %	-15.30%	145.06%	96.66%	112.39%	105.01%	70.31%	100.00%	-
EY	-23.73	2.50	3.76	3.23	3.46	5.17	3.63	-
YoY %	-1,049.20%	-33.51%	16.41%	-6.65%	-33.08%	42.42%	-	-
Horiz. %	-653.72%	68.87%	103.58%	88.98%	95.32%	142.42%	100.00%	-
DY	0.00	1.80	1.88	1.76	1.88	0.88	0.87	-
YoY %	0.00%	-4.26%	6.82%	-6.38%	113.64%	1.15%	-	-
Horiz. %	0.00%	206.90%	216.09%	202.30%	216.09%	101.15%	100.00%	-
P/NAPS	2.56	1.32	1.25	1.33	1.28	1.28	1.69	31.99%
YoY %	93.94%	5.60%	-6.02%	3.91%	0.00%	-24.26%	-	-
Horiz. %	151.48%	78.11%	73.96%	78.70%	75.74%	75.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos