[ATLAN] YoY Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -27.93%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 122,612 161,400 148,880 115,004 96,802 42,044 37,462 21.83%
PBT 4,310 28,068 33,148 9,692 11,310 4,408 -1,438 -
Tax -1,536 -2,102 -1,878 -3,214 -3,088 -1,538 1,438 -
NP 2,774 25,966 31,270 6,478 8,222 2,870 0 -
-
NP to SH 2,774 25,966 23,354 6,478 8,222 2,870 -1,112 -
-
Tax Rate 35.64% 7.49% 5.67% 33.16% 27.30% 34.89% - -
Total Cost 119,838 135,434 117,610 108,526 88,580 39,174 37,462 21.37%
-
Net Worth 197,305 329,880 248,980 170,704 161,910 21,345 20,625 45.67%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 197,305 329,880 248,980 170,704 161,910 21,345 20,625 45.67%
NOSH 195,352 192,912 193,008 145,900 126,492 17,937 17,935 48.85%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 2.26% 16.09% 21.00% 5.63% 8.49% 6.83% 0.00% -
ROE 1.41% 7.87% 9.38% 3.79% 5.08% 13.45% -5.39% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 62.76 83.66 77.14 78.82 76.53 234.39 208.87 -18.15%
EPS 1.42 13.46 12.10 4.44 6.50 16.00 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.71 1.29 1.17 1.28 1.19 1.15 -2.13%
Adjusted Per Share Value based on latest NOSH - 157,460
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 48.34 63.63 58.70 45.34 38.16 16.58 14.77 21.83%
EPS 1.09 10.24 9.21 2.55 3.24 1.13 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7779 1.3005 0.9816 0.673 0.6383 0.0842 0.0813 45.67%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 2.98 2.15 2.19 2.29 2.28 4.90 3.98 -
P/RPS 4.75 2.57 2.84 2.91 2.98 2.09 1.91 16.38%
P/EPS 209.86 15.97 18.10 51.58 35.08 30.63 -64.19 -
EY 0.48 6.26 5.53 1.94 2.85 3.27 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 1.26 1.70 1.96 1.78 4.12 3.46 -2.62%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 19/10/01 -
Price 3.22 2.13 2.18 2.28 2.98 4.58 2.94 -
P/RPS 5.13 2.55 2.83 2.89 3.89 1.95 1.41 24.00%
P/EPS 226.76 15.82 18.02 51.35 45.85 28.63 -47.42 -
EY 0.44 6.32 5.55 1.95 2.18 3.49 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.25 1.69 1.95 2.33 3.85 2.56 3.73%

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