[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2005 [#2]

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Cumulative Result
Revenue	321,090	61,306	80,700	74,440	57,502	48,401	21,022	57.45%
YoY %	423.75%	-24.03%	8.41%	29.46%	18.80%	130.24%	-	-
Horiz. %	1,527.40%	291.63%	383.88%	354.11%	273.53%	230.24%	100.00%	-
PBT	47,612	2,155	14,034	16,574	4,846	5,655	2,204	66.80%
YoY %	2,109.37%	-84.64%	-15.33%	242.01%	-14.31%	156.58%	-	-
Horiz. %	2,160.25%	97.78%	636.75%	752.00%	219.87%	256.58%	100.00%	-
Tax	-10,036	-768	-1,051	-939	-1,607	-1,544	-769	53.38%
YoY %	-1,206.77%	26.93%	-11.93%	41.57%	-4.08%	-100.78%	-	-
Horiz. %	1,305.07%	99.87%	136.67%	122.11%	208.97%	200.78%	100.00%	-
NP	37,576	1,387	12,983	15,635	3,239	4,111	1,435	72.23%
YoY %	2,609.16%	-89.32%	-16.96%	382.71%	-21.21%	186.48%	-	-
Horiz. %	2,618.54%	96.66%	904.74%	1,089.55%	225.71%	286.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,913	1,387	12,983	11,677	3,239	4,111	1,435	74.69%
YoY %	2,849.75%	-89.32%	11.18%	260.51%	-21.21%	186.48%	-	-
Horiz. %	2,851.08%	96.66%	904.74%	813.73%	225.71%	286.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.08%	35.64%	7.49%	5.67%	33.16%	27.30%	34.89%	-
YoY %	-40.85%	375.83%	32.10%	-82.90%	21.47%	-21.75%	-	-
Horiz. %	60.42%	102.15%	21.47%	16.25%	95.04%	78.25%	100.00%	-
Total Cost	283,514	59,919	67,717	58,805	54,263	44,290	19,587	56.04%
YoY %	373.16%	-11.52%	15.16%	8.37%	22.52%	126.12%	-	-
Horiz. %	1,447.46%	305.91%	345.72%	300.22%	277.04%	226.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,650	197,305	329,880	248,980	170,704	161,910	21,345	56.43%
YoY %	58.97%	-40.19%	32.49%	45.85%	5.43%	658.54%	-	-
Horiz. %	1,469.43%	924.36%	1,545.47%	1,166.46%	799.74%	758.54%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Equity
Net Worth	313,650	197,305	329,880	248,980	170,704	161,910	21,345	56.43%
YoY %	58.97%	-40.19%	32.49%	45.85%	5.43%	658.54%	-	-
Horiz. %	1,469.43%	924.36%	1,545.47%	1,166.46%	799.74%	758.54%	100.00%	-
NOSH	230,625	195,352	192,912	193,008	145,900	126,492	17,937	52.99%
YoY %	18.06%	1.26%	-0.05%	32.29%	15.34%	605.20%	-	-
Horiz. %	1,285.75%	1,089.10%	1,075.50%	1,076.03%	813.40%	705.20%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Ratio Analysis
NP Margin	11.70%	2.26%	16.09%	21.00%	5.63%	8.49%	6.83%	-
YoY %	417.70%	-85.95%	-23.38%	273.00%	-33.69%	24.30%	-	-
Horiz. %	171.30%	33.09%	235.58%	307.47%	82.43%	124.30%	100.00%	-
ROE	13.04%	0.70%	3.94%	4.69%	1.90%	2.54%	6.72%	-
YoY %	1,762.86%	-82.23%	-15.99%	146.84%	-25.20%	-62.20%	-	-
Horiz. %	194.05%	10.42%	58.63%	69.79%	28.27%	37.80%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Per Share
RPS	139.23	31.38	41.83	38.57	39.41	38.26	117.20	2.90%
YoY %	343.69%	-24.98%	8.45%	-2.13%	3.01%	-67.35%	-	-
Horiz. %	118.80%	26.77%	35.69%	32.91%	33.63%	32.65%	100.00%	-
EPS	16.29	0.71	6.73	6.05	2.22	3.25	8.00	12.57%
YoY %	2,194.37%	-89.45%	11.24%	172.52%	-31.69%	-59.38%	-	-
Horiz. %	203.62%	8.88%	84.12%	75.62%	27.75%	40.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.36	1.01	1.71	1.29	1.17	1.28	1.19	2.24%
YoY %	34.65%	-40.94%	32.56%	10.26%	-8.59%	7.56%	-	-
Horiz. %	114.29%	84.87%	143.70%	108.40%	98.32%	107.56%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Adjusted Per Share Value based on latest NOSH - 192,843
RPS	126.54	24.16	31.80	29.34	22.66	19.07	8.28	57.46%
YoY %	423.76%	-24.03%	8.38%	29.48%	18.83%	130.31%	-	-
Horiz. %	1,528.26%	291.79%	384.06%	354.35%	273.67%	230.31%	100.00%	-
EPS	16.12	0.55	5.12	4.60	1.28	1.62	0.57	74.45%
YoY %	2,830.91%	-89.26%	11.30%	259.37%	-20.99%	184.21%	-	-
Horiz. %	2,828.07%	96.49%	898.25%	807.02%	224.56%	284.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2361	0.7776	1.3001	0.9812	0.6727	0.6381	0.0841	56.44%
YoY %	58.96%	-40.19%	32.50%	45.86%	5.42%	658.74%	-	-
Horiz. %	1,469.80%	924.61%	1,545.90%	1,166.71%	799.88%	758.74%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	31/08/07	30/08/06	30/08/05	30/08/04	29/08/03	30/08/02	-
Price	2.95	2.98	2.15	2.19	2.29	2.28	4.90	-
P/RPS	2.12	9.50	5.14	5.68	5.81	5.96	4.18	-10.68%
YoY %	-77.68%	84.82%	-9.51%	-2.24%	-2.52%	42.58%	-	-
Horiz. %	50.72%	227.27%	122.97%	135.89%	139.00%	142.58%	100.00%	-
P/EPS	16.63	419.72	31.95	36.20	103.15	70.15	61.25	-19.51%
YoY %	-96.04%	1,213.68%	-11.74%	-64.91%	47.04%	14.53%	-	-
Horiz. %	27.15%	685.26%	52.16%	59.10%	168.41%	114.53%	100.00%	-
EY	6.01	0.24	3.13	2.76	0.97	1.43	1.63	24.26%
YoY %	2,404.17%	-92.33%	13.41%	184.54%	-32.17%	-12.27%	-	-
Horiz. %	368.71%	14.72%	192.02%	169.33%	59.51%	87.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.17	2.95	1.26	1.70	1.96	1.78	4.12	-10.12%
YoY %	-26.44%	134.13%	-25.88%	-13.27%	10.11%	-56.80%	-	-
Horiz. %	52.67%	71.60%	30.58%	41.26%	47.57%	43.20%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Announcement Date
Date	30/10/08	31/10/07	30/10/06	24/10/05	29/10/04	31/10/03	15/10/02	-
Price	2.58	3.22	2.13	2.18	2.28	2.98	4.58	-
P/RPS	1.85	10.26	5.09	5.65	5.79	7.79	3.91	-11.71%
YoY %	-81.97%	101.57%	-9.91%	-2.42%	-25.67%	99.23%	-	-
Horiz. %	47.31%	262.40%	130.18%	144.50%	148.08%	199.23%	100.00%	-
P/EPS	14.54	453.52	31.65	36.03	102.70	91.69	57.25	-20.40%
YoY %	-96.79%	1,332.92%	-12.16%	-64.92%	12.01%	60.16%	-	-
Horiz. %	25.40%	792.17%	55.28%	62.93%	179.39%	160.16%	100.00%	-
EY	6.88	0.22	3.16	2.78	0.97	1.09	1.75	25.60%
YoY %	3,027.27%	-93.04%	13.67%	186.60%	-11.01%	-37.71%	-	-
Horiz. %	393.14%	12.57%	180.57%	158.86%	55.43%	62.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.90	3.19	1.25	1.69	1.95	2.33	3.85	-11.09%
YoY %	-40.44%	155.20%	-26.04%	-13.33%	-16.31%	-39.48%	-	-
Horiz. %	49.35%	82.86%	32.47%	43.90%	50.65%	60.52%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos