[ATLAN] YoY Annualized Quarter Result on 31-May-2003 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 293.24%
YoY- 2710.35%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 172,796 149,368 120,292 89,676 39,616 37,840 50,840 22.60%
PBT 15,340 20,620 12,828 8,948 1,172 -2,208 -3,396 -
Tax -1,592 -7,004 -3,840 -2,428 -940 2,208 3,396 -
NP 13,748 13,616 8,988 6,520 232 0 0 -
-
NP to SH 13,748 13,616 8,988 6,520 232 -1,796 -2,884 -
-
Tax Rate 10.38% 33.97% 29.93% 27.13% 80.20% - - -
Total Cost 159,048 135,752 111,304 83,156 39,384 37,840 50,840 20.92%
-
Net Worth 330,183 247,563 165,345 155,808 19,684 20,571 23,036 55.82%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 330,183 247,563 165,345 155,808 19,684 20,571 23,036 55.82%
NOSH 193,089 193,409 141,320 119,852 17,575 17,888 17,585 49.05%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 7.96% 9.12% 7.47% 7.27% 0.59% 0.00% 0.00% -
ROE 4.16% 5.50% 5.44% 4.18% 1.18% -8.73% -12.52% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 89.49 77.23 85.12 74.82 225.40 211.53 289.10 -17.74%
EPS 7.12 7.04 6.36 5.44 1.32 -10.04 -16.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.28 1.17 1.30 1.12 1.15 1.31 4.53%
Adjusted Per Share Value based on latest NOSH - 119,852
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 68.10 58.87 47.41 35.34 15.61 14.91 20.04 22.60%
EPS 5.42 5.37 3.54 2.57 0.09 -0.71 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3012 0.9756 0.6516 0.614 0.0776 0.0811 0.0908 55.81%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 2.13 2.17 2.19 2.78 4.20 2.78 10.90 -
P/RPS 2.38 2.81 2.57 3.72 1.86 1.31 3.77 -7.37%
P/EPS 29.92 30.82 34.43 51.10 318.18 -27.69 -66.46 -
EY 3.34 3.24 2.90 1.96 0.31 -3.61 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.70 1.87 2.14 3.75 2.42 8.32 -27.07%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 28/07/06 25/07/05 30/07/04 11/08/03 08/07/02 11/07/01 31/07/00 -
Price 2.27 2.25 2.27 2.50 4.98 3.10 7.15 -
P/RPS 2.54 2.91 2.67 3.34 2.21 1.47 2.47 0.46%
P/EPS 31.88 31.96 35.69 45.96 377.27 -30.88 -43.60 -
EY 3.14 3.13 2.80 2.18 0.27 -3.24 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.76 1.94 1.92 4.45 2.70 5.46 -20.96%

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