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

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 143.04%
YoY- 733.97%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 162,800 28,783 37,501 37,097 27,430 25,982 11,118 56.34%
PBT 37,175 847 10,199 11,419 1,638 3,417 1,911 63.92%
Tax -3,510 -363 -654 -289 -646 -936 -534 36.82%
NP 33,665 484 9,545 11,130 992 2,481 1,377 70.27%
-
NP to SH 33,723 484 9,545 8,273 992 2,481 1,377 70.32%
-
Tax Rate 9.44% 42.86% 6.41% 2.53% 39.44% 27.39% 27.94% -
Total Cost 129,135 28,299 27,956 25,967 26,438 23,501 9,741 53.78%
-
Net Worth 313,702 195,535 329,736 248,768 184,228 181,467 21,336 56.45%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 313,702 195,535 329,736 248,768 184,228 181,467 21,336 56.45%
NOSH 230,663 193,600 192,828 192,843 157,460 141,771 17,929 53.01%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 20.68% 1.68% 25.45% 30.00% 3.62% 9.55% 12.39% -
ROE 10.75% 0.25% 2.89% 3.33% 0.54% 1.37% 6.45% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 70.58 14.87 19.45 19.24 17.42 18.33 62.01 2.17%
EPS 14.59 0.25 4.95 4.29 0.63 1.75 7.68 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.01 1.71 1.29 1.17 1.28 1.19 2.24%
Adjusted Per Share Value based on latest NOSH - 192,843
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 64.16 11.34 14.78 14.62 10.81 10.24 4.38 56.35%
EPS 13.29 0.19 3.76 3.26 0.39 0.98 0.54 70.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2363 0.7706 1.2995 0.9804 0.726 0.7152 0.0841 56.45%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
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 4.18 20.04 11.06 11.38 13.15 12.44 7.90 -10.05%
P/EPS 20.18 1,192.00 43.43 51.05 363.49 130.29 63.80 -17.44%
EY 4.96 0.08 2.30 1.96 0.28 0.77 1.57 21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.95 1.26 1.70 1.96 1.78 4.12 -10.12%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
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 3.66 21.66 10.95 11.33 13.09 16.26 7.39 -11.04%
P/EPS 17.65 1,288.00 43.03 50.82 361.90 170.29 59.64 -18.35%
EY 5.67 0.08 2.32 1.97 0.28 0.59 1.68 22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 3.19 1.25 1.69 1.95 2.33 3.85 -11.09%

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