[ATLAN] YoY Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -38.62%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 122,185 145,648 147,016 119,578 105,825 41,050 37,468 21.76%
PBT 3,662 21,074 25,182 7,769 12,176 3,740 -858 -
Tax -1,178 -1,945 -1,650 -3,793 -2,949 -1,205 858 -
NP 2,484 19,129 23,532 3,976 9,226 2,534 0 -
-
NP to SH 2,484 19,129 23,532 3,976 9,226 2,534 -468 -
-
Tax Rate 32.17% 9.23% 6.55% 48.82% 24.22% 32.22% - -
Total Cost 119,701 126,518 123,484 115,602 96,598 38,516 37,468 21.34%
-
Net Worth 198,066 324,400 325,976 174,522 147,626 21,879 20,773 45.59%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - 1,757 - - -
Div Payout % - - - - 19.05% - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 198,066 324,400 325,976 174,522 147,626 21,879 20,773 45.59%
NOSH 196,105 193,095 192,885 137,419 131,809 17,933 17,908 48.99%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 2.03% 13.13% 16.01% 3.33% 8.72% 6.17% 0.00% -
ROE 1.25% 5.90% 7.22% 2.28% 6.25% 11.58% -2.25% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 62.31 75.43 76.22 87.02 80.29 228.90 209.22 -18.27%
EPS 1.27 9.91 12.20 2.89 7.00 14.13 -2.61 -
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.01 1.68 1.69 1.27 1.12 1.22 1.16 -2.28%
Adjusted Per Share Value based on latest NOSH - 642,500
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 48.15 57.40 57.94 47.13 41.71 16.18 14.77 21.75%
EPS 0.98 7.54 9.27 1.57 3.64 1.00 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.7806 1.2785 1.2847 0.6878 0.5818 0.0862 0.0819 45.58%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.06 2.13 2.18 2.30 2.38 4.10 2.85 -
P/RPS 4.91 2.82 2.86 2.64 2.96 1.79 1.36 23.84%
P/EPS 241.58 21.50 17.87 79.49 34.00 29.01 -109.06 -
EY 0.41 4.65 5.60 1.26 2.94 3.45 -0.92 -
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 3.03 1.27 1.29 1.81 2.13 3.36 2.46 3.53%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 30/01/02 -
Price 3.20 2.22 2.16 2.16 2.22 1.88 3.48 -
P/RPS 5.14 2.94 2.83 2.48 2.77 0.82 1.66 20.71%
P/EPS 252.63 22.41 17.70 74.65 31.71 13.30 -133.16 -
EY 0.40 4.46 5.65 1.34 3.15 7.52 -0.75 -
DY 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 3.17 1.32 1.28 1.70 1.98 1.54 3.00 0.92%

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