[ATLAN] YoY Quarter Result on 31-May-2002 [#1]

Announcement Date
08-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2002 [#1]
Profit Trend
QoQ- 107.42%
YoY- 112.92%
Quarter Report
View:
Show?
Quarter Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 37,342 30,073 22,419 9,904 9,460 12,710 0 -100.00%
PBT 5,155 3,207 2,237 293 -552 -849 0 -100.00%
Tax -1,751 -960 -607 -235 552 849 0 -100.00%
NP 3,404 2,247 1,630 58 0 0 0 -100.00%
-
NP to SH 3,404 2,247 1,630 58 -449 -721 0 -100.00%
-
Tax Rate 33.97% 29.93% 27.13% 80.20% - - - -
Total Cost 33,938 27,826 20,789 9,846 9,460 12,710 0 -100.00%
-
Net Worth 247,563 165,345 155,808 19,684 20,571 23,036 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 247,563 165,345 155,808 19,684 20,571 23,036 0 -100.00%
NOSH 193,409 141,320 119,852 17,575 17,888 17,585 0 -100.00%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 9.12% 7.47% 7.27% 0.59% 0.00% 0.00% 0.00% -
ROE 1.38% 1.36% 1.05% 0.29% -2.18% -3.13% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 19.31 21.28 18.71 56.35 52.88 72.28 0.00 -100.00%
EPS 1.76 1.59 1.36 0.33 -2.51 -4.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.17 1.30 1.12 1.15 1.31 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,575
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 14.72 11.86 8.84 3.90 3.73 5.01 0.00 -100.00%
EPS 1.34 0.89 0.64 0.02 -0.18 -0.28 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.6519 0.6143 0.0776 0.0811 0.0908 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 2.17 2.19 2.78 4.20 2.78 10.90 0.00 -
P/RPS 11.24 10.29 14.86 7.45 5.26 15.08 0.00 -100.00%
P/EPS 123.30 137.74 204.41 1,272.73 -110.76 -265.85 0.00 -100.00%
EY 0.81 0.73 0.49 0.08 -0.90 -0.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.87 2.14 3.75 2.42 8.32 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 25/07/05 30/07/04 11/08/03 08/07/02 11/07/01 31/07/00 - -
Price 2.25 2.27 2.50 4.98 3.10 7.15 0.00 -
P/RPS 11.65 10.67 13.37 8.84 5.86 9.89 0.00 -100.00%
P/EPS 127.84 142.77 183.82 1,509.09 -123.51 -174.39 0.00 -100.00%
EY 0.78 0.70 0.54 0.07 -0.81 -0.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.94 1.92 4.45 2.70 5.46 0.00 -100.00%

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