[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 152.21%
YoY- 186.48%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 80,700 74,440 57,502 48,401 21,022 18,731 27,335 19.76%
PBT 14,034 16,574 4,846 5,655 2,204 -719 -1,062 -
Tax -1,051 -939 -1,607 -1,544 -769 719 1,062 -
NP 12,983 15,635 3,239 4,111 1,435 0 0 -
-
NP to SH 12,983 11,677 3,239 4,111 1,435 -556 -920 -
-
Tax Rate 7.49% 5.67% 33.16% 27.30% 34.89% - - -
Total Cost 67,717 58,805 54,263 44,290 19,587 18,731 27,335 16.31%
-
Net Worth 329,880 248,980 170,704 161,910 21,345 20,625 23,398 55.39%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 329,880 248,980 170,704 161,910 21,345 20,625 23,398 55.39%
NOSH 192,912 193,008 145,900 126,492 17,937 17,935 17,726 48.83%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 16.09% 21.00% 5.63% 8.49% 6.83% 0.00% 0.00% -
ROE 3.94% 4.69% 1.90% 2.54% 6.72% -2.70% -3.93% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 41.83 38.57 39.41 38.26 117.20 104.44 154.21 -19.53%
EPS 6.73 6.05 2.22 3.25 8.00 -3.10 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.29 1.17 1.28 1.19 1.15 1.32 4.40%
Adjusted Per Share Value based on latest NOSH - 141,771
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 31.80 29.34 22.66 19.07 8.28 7.38 10.77 19.76%
EPS 5.12 4.60 1.28 1.62 0.57 -0.22 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3001 0.9812 0.6727 0.6381 0.0841 0.0813 0.0922 55.40%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.15 2.19 2.29 2.28 4.90 3.98 6.60 -
P/RPS 5.14 5.68 5.81 5.96 4.18 3.81 4.28 3.09%
P/EPS 31.95 36.20 103.15 70.15 61.25 -128.39 -127.17 -
EY 3.13 2.76 0.97 1.43 1.63 -0.78 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.70 1.96 1.78 4.12 3.46 5.00 -20.51%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 19/10/01 31/10/00 -
Price 2.13 2.18 2.28 2.98 4.58 2.94 4.20 -
P/RPS 5.09 5.65 5.79 7.79 3.91 2.82 2.72 11.00%
P/EPS 31.65 36.03 102.70 91.69 57.25 -94.84 -80.92 -
EY 3.16 2.78 0.97 1.09 1.75 -1.05 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 1.95 2.33 3.85 2.56 3.18 -14.40%

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