[ATLAN] YoY Quarter Result on 30-Nov-2004 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -125.91%
YoY- -109.15%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 30,328 28,536 35,823 32,182 30,968 9,766 9,370 21.61%
PBT 591 1,771 2,312 981 3,477 600 75 41.04%
Tax -116 -407 -298 -1,238 -667 -134 130 -
NP 475 1,364 2,014 -257 2,810 466 205 15.02%
-
NP to SH 475 1,364 5,971 -257 2,810 466 205 15.02%
-
Tax Rate 19.63% 22.98% 12.89% 126.20% 19.18% 22.33% -173.33% -
Total Cost 29,853 27,172 33,809 32,439 28,158 9,300 9,165 21.74%
-
Net Worth 199,895 327,359 325,515 815,975 158,949 21,866 20,678 45.92%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - 1,419 - - -
Div Payout % - - - - 50.51% - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 199,895 327,359 325,515 815,975 158,949 21,866 20,678 45.92%
NOSH 197,916 194,857 192,612 642,500 141,919 17,923 17,826 49.33%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 1.57% 4.78% 5.62% -0.80% 9.07% 4.77% 2.19% -
ROE 0.24% 0.42% 1.83% -0.03% 1.77% 2.13% 0.99% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 15.32 14.64 18.60 5.01 21.82 54.49 52.56 -18.56%
EPS 0.24 0.70 3.10 0.04 1.98 2.60 1.15 -22.97%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.01 1.68 1.69 1.27 1.12 1.22 1.16 -2.28%
Adjusted Per Share Value based on latest NOSH - 642,500
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 11.96 11.25 14.12 12.69 12.21 3.85 3.69 21.64%
EPS 0.19 0.54 2.35 -0.10 1.11 0.18 0.08 15.50%
DPS 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.7881 1.2906 1.2833 3.2169 0.6266 0.0862 0.0815 45.93%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.06 2.13 2.18 2.30 2.38 4.10 2.85 -
P/RPS 19.97 14.54 11.72 45.92 10.91 7.52 5.42 24.26%
P/EPS 1,275.00 304.29 70.32 -5,750.00 120.20 157.69 247.83 31.37%
EY 0.08 0.33 1.42 -0.02 0.83 0.63 0.40 -23.51%
DY 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
P/NAPS 3.03 1.27 1.29 1.81 2.13 3.36 2.46 3.53%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 30/01/02 -
Price 3.20 2.22 2.16 2.16 2.22 1.88 3.48 -
P/RPS 20.88 15.16 11.61 43.12 10.17 3.45 6.62 21.08%
P/EPS 1,333.33 317.14 69.68 -5,400.00 112.12 72.31 302.61 28.02%
EY 0.07 0.32 1.44 -0.02 0.89 1.38 0.33 -22.76%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 3.17 1.32 1.28 1.70 1.98 1.54 3.00 0.92%

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