[ATLAN] YoY Quarter Result on 30-Nov-2006 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -85.71%
YoY- -77.16%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 182,635 162,765 30,328 28,536 35,823 32,182 30,968 34.37%
PBT 21,123 9,508 591 1,771 2,312 981 3,477 35.04%
Tax -3,644 -3,332 -116 -407 -298 -1,238 -667 32.67%
NP 17,479 6,176 475 1,364 2,014 -257 2,810 35.57%
-
NP to SH 12,355 3,419 475 1,364 5,971 -257 2,810 27.96%
-
Tax Rate 17.25% 35.04% 19.63% 22.98% 12.89% 126.20% 19.18% -
Total Cost 165,156 156,589 29,853 27,172 33,809 32,439 28,158 34.25%
-
Net Worth 305,577 304,848 199,895 327,359 325,515 815,975 158,949 11.49%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 19,785 11,547 - - - - 1,419 55.07%
Div Payout % 160.14% 337.74% - - - - 50.51% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 305,577 304,848 199,895 327,359 325,515 815,975 158,949 11.49%
NOSH 219,839 230,945 197,916 194,857 192,612 642,500 141,919 7.55%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 9.57% 3.79% 1.57% 4.78% 5.62% -0.80% 9.07% -
ROE 4.04% 1.12% 0.24% 0.42% 1.83% -0.03% 1.77% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 83.08 70.48 15.32 14.64 18.60 5.01 21.82 24.93%
EPS 5.62 1.49 0.24 0.70 3.10 0.04 1.98 18.97%
DPS 9.00 5.00 0.00 0.00 0.00 0.00 1.00 44.17%
NAPS 1.39 1.32 1.01 1.68 1.69 1.27 1.12 3.66%
Adjusted Per Share Value based on latest NOSH - 194,857
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 71.98 64.15 11.95 11.25 14.12 12.68 12.20 34.38%
EPS 4.87 1.35 0.19 0.54 2.35 -0.10 1.11 27.91%
DPS 7.80 4.55 0.00 0.00 0.00 0.00 0.56 55.05%
NAPS 1.2043 1.2014 0.7878 1.2901 1.2829 3.2157 0.6264 11.49%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 2.77 2.70 3.06 2.13 2.18 2.30 2.38 -
P/RPS 3.33 3.83 19.97 14.54 11.72 45.92 10.91 -17.93%
P/EPS 49.29 182.38 1,275.00 304.29 70.32 -5,750.00 120.20 -13.79%
EY 2.03 0.55 0.08 0.33 1.42 -0.02 0.83 16.05%
DY 3.25 1.85 0.00 0.00 0.00 0.00 0.42 40.59%
P/NAPS 1.99 2.05 3.03 1.27 1.29 1.81 2.13 -1.12%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 22/01/09 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 -
Price 2.88 2.59 3.20 2.22 2.16 2.16 2.22 -
P/RPS 3.47 3.67 20.88 15.16 11.61 43.12 10.17 -16.39%
P/EPS 51.25 174.95 1,333.33 317.14 69.68 -5,400.00 112.12 -12.22%
EY 1.95 0.57 0.07 0.32 1.44 -0.02 0.89 13.95%
DY 3.13 1.93 0.00 0.00 0.00 0.00 0.45 38.12%
P/NAPS 2.07 1.96 3.17 1.32 1.28 1.70 1.98 0.74%

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