[ATLAN] YoY Cumulative 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- 44.15%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 61,306 80,700 74,440 57,502 48,401 21,022 18,731 21.83%
PBT 2,155 14,034 16,574 4,846 5,655 2,204 -719 -
Tax -768 -1,051 -939 -1,607 -1,544 -769 719 -
NP 1,387 12,983 15,635 3,239 4,111 1,435 0 -
-
NP to SH 1,387 12,983 11,677 3,239 4,111 1,435 -556 -
-
Tax Rate 35.64% 7.49% 5.67% 33.16% 27.30% 34.89% - -
Total Cost 59,919 67,717 58,805 54,263 44,290 19,587 18,731 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 0.70% 3.94% 4.69% 1.90% 2.54% 6.72% -2.70% -
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 31.38 41.83 38.57 39.41 38.26 117.20 104.44 -18.15%
EPS 0.71 6.73 6.05 2.22 3.25 8.00 -3.10 -
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 24.17 31.82 29.35 22.67 19.08 8.29 7.38 21.85%
EPS 0.55 5.12 4.60 1.28 1.62 0.57 -0.22 -
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 9.50 5.14 5.68 5.81 5.96 4.18 3.81 16.44%
P/EPS 419.72 31.95 36.20 103.15 70.15 61.25 -128.39 -
EY 0.24 3.13 2.76 0.97 1.43 1.63 -0.78 -
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 10.26 5.09 5.65 5.79 7.79 3.91 2.82 24.00%
P/EPS 453.52 31.65 36.03 102.70 91.69 57.25 -94.84 -
EY 0.22 3.16 2.78 0.97 1.09 1.75 -1.05 -
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