[ATLAN] YoY Cumulative 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- 68.33%
YoY- 264.02%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 109,236 110,262 89,684 79,369 30,788 28,101 42,063 17.23%
PBT 15,806 18,887 5,827 9,132 2,805 -644 346 89.01%
Tax -1,459 -1,238 -2,845 -2,212 -904 644 29 -
NP 14,347 17,649 2,982 6,920 1,901 0 375 83.51%
-
NP to SH 14,347 17,649 2,982 6,920 1,901 -351 375 83.51%
-
Tax Rate 9.23% 6.55% 48.82% 24.22% 32.23% - -8.38% -
Total Cost 94,889 92,613 86,702 72,449 28,887 28,101 41,688 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 - - - 1,318 - - - -
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 4.42% 5.41% 1.71% 4.69% 8.69% -1.69% 1.53% -
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 56.57 57.16 65.26 60.21 171.67 156.92 236.67 -21.21%
EPS 7.43 9.15 2.17 5.25 10.60 -1.96 2.11 23.33%
DPS 0.00 0.00 0.00 1.00 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 43.05 43.45 35.34 31.28 12.13 11.07 16.58 17.22%
EPS 5.65 6.96 1.18 2.73 0.75 -0.14 0.15 83.03%
DPS 0.00 0.00 0.00 0.52 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 3.77 3.81 3.52 3.95 2.39 1.82 1.59 15.46%
P/EPS 28.67 23.83 105.99 45.33 38.68 -145.41 178.20 -26.24%
EY 3.49 4.20 0.94 2.21 2.59 -0.69 0.56 35.63%
DY 0.00 0.00 0.00 0.42 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 3.92 3.78 3.31 3.69 1.10 2.22 1.27 20.65%
P/EPS 29.88 23.61 99.54 42.29 17.74 -177.55 142.18 -22.88%
EY 3.35 4.24 1.00 2.36 5.64 -0.56 0.70 29.79%
DY 0.00 0.00 0.00 0.45 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