[ATLAN] YoY Quarter Result on 28-Feb-2013 [#4]

Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -57.37%
YoY- 163.12%
View:
Show?
Quarter Result
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 195,566 203,124 205,893 213,574 194,648 205,637 194,921 0.05%
PBT 25,063 26,655 35,278 25,021 15,376 -5,238 29,942 -2.91%
Tax -9,102 -7,919 -12,607 -6,163 -5,556 -8,605 372 -
NP 15,961 18,736 22,671 18,858 9,820 -13,843 30,314 -10.13%
-
NP to SH 11,534 14,642 19,271 15,140 5,754 -19,124 26,075 -12.70%
-
Tax Rate 36.32% 29.71% 35.74% 24.63% 36.13% - -1.24% -
Total Cost 179,605 184,388 183,222 194,716 184,828 219,480 164,607 1.46%
-
Net Worth 395,693 398,230 443,887 400,767 251,594 133,629 311,457 4.06%
Dividend
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 50,730 - 25,159 17,649 13,640 -
Div Payout % - - 263.25% - 437.25% 0.00% 52.31% -
Equity
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 395,693 398,230 443,887 400,767 251,594 133,629 311,457 4.06%
NOSH 253,650 253,650 253,650 253,650 251,594 252,131 227,340 1.84%
Ratio Analysis
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 8.16% 9.22% 11.01% 8.83% 5.05% -6.73% 15.55% -
ROE 2.91% 3.68% 4.34% 3.78% 2.29% -14.31% 8.37% -
Per Share
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 77.10 80.08 81.17 84.20 77.37 81.56 85.74 -1.75%
EPS 4.55 5.77 7.60 5.97 2.28 -7.59 11.47 -14.27%
DPS 0.00 0.00 20.00 0.00 10.00 7.00 6.00 -
NAPS 1.56 1.57 1.75 1.58 1.00 0.53 1.37 2.18%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 77.10 80.08 81.17 84.20 76.74 81.07 76.85 0.05%
EPS 4.55 5.77 7.60 5.97 2.27 -7.54 10.28 -12.69%
DPS 0.00 0.00 20.00 0.00 9.92 6.96 5.38 -
NAPS 1.56 1.57 1.75 1.58 0.9919 0.5268 1.2279 4.06%
Price Multiplier on Financial Quarter End Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 4.37 4.77 4.74 4.98 3.58 3.32 3.05 -
P/RPS 5.67 5.96 5.84 5.91 4.63 4.07 3.56 8.06%
P/EPS 96.10 82.63 62.39 83.43 156.54 -43.77 26.59 23.86%
EY 1.04 1.21 1.60 1.20 0.64 -2.28 3.76 -19.27%
DY 0.00 0.00 4.22 0.00 2.79 2.11 1.97 -
P/NAPS 2.80 3.04 2.71 3.15 3.58 6.26 2.23 3.86%
Price Multiplier on Announcement Date
28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date - 29/04/15 29/04/14 26/04/13 30/04/12 29/04/11 28/04/10 -
Price 0.00 4.69 4.60 4.78 4.20 3.37 3.38 -
P/RPS 0.00 5.86 5.67 5.68 5.43 4.13 3.94 -
P/EPS 0.00 81.25 60.55 80.08 183.65 -44.43 29.47 -
EY 0.00 1.23 1.65 1.25 0.54 -2.25 3.39 -
DY 0.00 0.00 4.35 0.00 2.38 2.08 1.78 -
P/NAPS 0.00 2.99 2.63 3.03 4.20 6.36 2.47 -

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