[ATLAN] YoY Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 12.22%
YoY- 264.02%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 145,648 147,016 119,578 105,825 41,050 37,468 56,084 17.23%
PBT 21,074 25,182 7,769 12,176 3,740 -858 461 89.03%
Tax -1,945 -1,650 -3,793 -2,949 -1,205 858 38 -
NP 19,129 23,532 3,976 9,226 2,534 0 500 83.51%
-
NP to SH 19,129 23,532 3,976 9,226 2,534 -468 500 83.51%
-
Tax Rate 9.23% 6.55% 48.82% 24.22% 32.22% - -8.24% -
Total Cost 126,518 123,484 115,602 96,598 38,516 37,468 55,584 14.68%
-
Net Worth 324,400 325,976 174,522 147,626 21,879 20,773 24,526 53.75%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - 1,757 - - - -
Div Payout % - - - 19.05% - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 324,400 325,976 174,522 147,626 21,879 20,773 24,526 53.75%
NOSH 193,095 192,885 137,419 131,809 17,933 17,908 17,772 48.79%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 13.13% 16.01% 3.33% 8.72% 6.17% 0.00% 0.89% -
ROE 5.90% 7.22% 2.28% 6.25% 11.58% -2.25% 2.04% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 75.43 76.22 87.02 80.29 228.90 209.22 315.57 -21.21%
EPS 9.91 12.20 2.89 7.00 14.13 -2.61 2.81 23.36%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.68 1.69 1.27 1.12 1.22 1.16 1.38 3.33%
Adjusted Per Share Value based on latest NOSH - 141,919
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 57.40 57.94 47.13 41.71 16.18 14.77 22.10 17.23%
EPS 7.54 9.27 1.57 3.64 1.00 -0.18 0.20 83.06%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 1.2785 1.2847 0.6878 0.5818 0.0862 0.0819 0.0967 53.74%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 2.13 2.18 2.30 2.38 4.10 2.85 3.76 -
P/RPS 2.82 2.86 2.64 2.96 1.79 1.36 1.19 15.45%
P/EPS 21.50 17.87 79.49 34.00 29.01 -109.06 133.65 -26.24%
EY 4.65 5.60 1.26 2.94 3.45 -0.92 0.75 35.52%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.27 1.29 1.81 2.13 3.36 2.46 2.72 -11.91%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 30/01/02 31/01/01 -
Price 2.22 2.16 2.16 2.22 1.88 3.48 3.00 -
P/RPS 2.94 2.83 2.48 2.77 0.82 1.66 0.95 20.70%
P/EPS 22.41 17.70 74.65 31.71 13.30 -133.16 106.64 -22.88%
EY 4.46 5.65 1.34 3.15 7.52 -0.75 0.94 29.61%
DY 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.70 1.98 1.54 3.00 2.17 -7.94%

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