[ATLAN] YoY Annualized Quarter Result on 28-Feb-2003 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- -34.59%
YoY- 246.47%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 148,655 129,395 107,296 36,576 35,475 55,723 42,760 23.06%
PBT 15,382 10,108 12,034 2,235 -917 -3,970 -1,844 -
Tax -1,243 -3,269 -3,865 -577 917 3,970 1,844 -
NP 14,139 6,839 8,169 1,658 0 0 0 -
-
NP to SH 14,139 6,839 8,169 1,658 -1,132 -3,234 -1,764 -
-
Tax Rate 8.08% 32.34% 32.12% 25.82% - - - -
Total Cost 134,516 122,556 99,127 34,918 35,475 55,723 42,760 21.03%
-
Net Worth 322,570 209,482 153,831 20,792 19,881 21,037 22,517 55.81%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 7,726 3,080 3,315 - - - - -
Div Payout % 54.64% 45.05% 40.58% - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 322,570 209,482 153,831 20,792 19,881 21,037 22,517 55.81%
NOSH 193,155 154,031 132,613 17,924 17,911 17,828 17,058 49.82%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 9.51% 5.29% 7.61% 4.53% 0.00% 0.00% 0.00% -
ROE 4.38% 3.26% 5.31% 7.97% -5.69% -15.37% -7.83% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 76.96 84.01 80.91 204.06 198.06 312.56 250.66 -17.85%
EPS 7.32 4.44 6.16 9.25 -6.32 -18.14 -10.33 -
DPS 4.00 2.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.36 1.16 1.16 1.11 1.18 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 17,867
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 58.58 50.99 42.29 14.41 13.98 21.96 16.85 23.06%
EPS 5.57 2.70 3.22 0.65 -0.45 -1.27 -0.70 -
DPS 3.04 1.21 1.31 0.00 0.00 0.00 0.00 -
NAPS 1.2712 0.8256 0.6062 0.0819 0.0784 0.0829 0.0887 55.82%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.24 2.17 2.25 1.81 3.38 3.00 3.06 -
P/RPS 2.91 2.58 2.78 0.89 1.71 0.96 1.22 15.58%
P/EPS 30.60 48.87 36.53 19.57 -53.48 -16.54 -29.59 -
EY 3.27 2.05 2.74 5.11 -1.87 -6.05 -3.38 -
DY 1.79 0.92 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.60 1.94 1.56 3.05 2.54 2.32 -8.73%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 27/04/06 29/04/05 29/04/04 30/04/03 29/04/02 30/04/01 28/04/00 -
Price 2.13 2.17 2.20 2.19 4.88 2.22 7.50 -
P/RPS 2.77 2.58 2.72 1.07 2.46 0.71 2.99 -1.26%
P/EPS 29.10 48.87 35.71 23.68 -77.22 -12.24 -72.53 -
EY 3.44 2.05 2.80 4.22 -1.30 -8.17 -1.38 -
DY 1.88 0.92 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.60 1.90 1.89 4.40 1.88 5.68 -21.98%

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