[ATLAN] YoY 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- 13.26%
YoY- 503.0%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 28,536 35,823 32,182 30,968 9,766 9,370 14,728 11.64%
PBT 1,771 2,312 981 3,477 600 75 1,408 3.89%
Tax -407 -298 -1,238 -667 -134 130 -113 23.79%
NP 1,364 2,014 -257 2,810 466 205 1,295 0.86%
-
NP to SH 1,364 5,971 -257 2,810 466 205 1,295 0.86%
-
Tax Rate 22.98% 12.89% 126.20% 19.18% 22.33% -173.33% 8.03% -
Total Cost 27,172 33,809 32,439 28,158 9,300 9,165 13,433 12.45%
-
Net Worth 327,359 325,515 815,975 158,949 21,866 20,678 24,548 53.96%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - 1,419 - - - -
Div Payout % - - - 50.51% - - - -
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 327,359 325,515 815,975 158,949 21,866 20,678 24,548 53.96%
NOSH 194,857 192,612 642,500 141,919 17,923 17,826 17,788 48.99%
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 4.78% 5.62% -0.80% 9.07% 4.77% 2.19% 8.79% -
ROE 0.42% 1.83% -0.03% 1.77% 2.13% 0.99% 5.28% -
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 14.64 18.60 5.01 21.82 54.49 52.56 82.80 -25.07%
EPS 0.70 3.10 0.04 1.98 2.60 1.15 7.28 -32.30%
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 11.25 14.12 12.69 12.21 3.85 3.69 5.81 11.63%
EPS 0.54 2.35 -0.10 1.11 0.18 0.08 0.51 0.95%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 1.2906 1.2833 3.2169 0.6266 0.0862 0.0815 0.0968 53.95%
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 14.54 11.72 45.92 10.91 7.52 5.42 4.54 21.39%
P/EPS 304.29 70.32 -5,750.00 120.20 157.69 247.83 51.65 34.37%
EY 0.33 1.42 -0.02 0.83 0.63 0.40 1.94 -25.55%
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 15.16 11.61 43.12 10.17 3.45 6.62 3.62 26.94%
P/EPS 317.14 69.68 -5,400.00 112.12 72.31 302.61 41.21 40.48%
EY 0.32 1.44 -0.02 0.89 1.38 0.33 2.43 -28.66%
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