[ATLAN] YoY TTM Result on 28-Feb-2003 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- 21.82%
YoY- 286.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 148,655 129,395 107,296 36,576 35,475 55,723 33,418 28.22%
PBT 15,381 10,107 12,032 2,234 -919 -3,969 -1,560 -
Tax -2,343 -3,268 -3,863 -576 584 5,264 1,560 -
NP 13,038 6,839 8,169 1,658 -335 1,295 0 -
-
NP to SH 14,138 6,839 8,169 1,658 -891 -3,235 -1,508 -
-
Tax Rate 15.23% 32.33% 32.11% 25.78% - - - -
Total Cost 135,617 122,556 99,127 34,918 35,810 54,428 33,418 26.28%
-
Net Worth 320,311 248,602 132,765 20,726 19,908 21,036 22,753 55.35%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 7,672 3,655 3,409 - - - - -
Div Payout % 54.27% 53.46% 41.73% - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 320,311 248,602 132,765 20,726 19,908 21,036 22,753 55.35%
NOSH 191,803 182,796 132,765 17,867 17,935 17,827 17,237 49.38%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 8.77% 5.29% 7.61% 4.53% -0.94% 2.32% 0.00% -
ROE 4.41% 2.75% 6.15% 8.00% -4.48% -15.38% -6.63% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 77.50 70.79 80.82 204.71 197.79 312.57 193.87 -14.16%
EPS 7.37 3.74 6.15 9.28 -4.97 -18.15 -8.75 -
DPS 4.00 2.00 2.57 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.36 1.00 1.16 1.11 1.18 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 17,867
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 58.61 51.01 42.30 14.42 13.99 21.97 13.17 28.23%
EPS 5.57 2.70 3.22 0.65 -0.35 -1.28 -0.59 -
DPS 3.02 1.44 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.2628 0.9801 0.5234 0.0817 0.0785 0.0829 0.0897 55.35%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.24 2.17 2.25 1.81 3.38 3.00 3.06 -
P/RPS 2.89 3.07 2.78 0.88 1.71 0.96 1.58 10.58%
P/EPS 30.39 58.00 36.57 19.51 -68.04 -16.53 -34.98 -
EY 3.29 1.72 2.73 5.13 -1.47 -6.05 -2.86 -
DY 1.79 0.92 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.60 2.25 1.56 3.05 2.54 2.32 -8.73%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 27/04/06 29/04/05 29/04/04 30/04/03 29/04/02 30/04/01 - -
Price 2.13 2.17 2.20 2.19 4.88 2.22 0.00 -
P/RPS 2.75 3.07 2.72 1.07 2.47 0.71 0.00 -
P/EPS 28.90 58.00 35.76 23.60 -98.23 -12.23 0.00 -
EY 3.46 1.72 2.80 4.24 -1.02 -8.17 0.00 -
DY 1.88 0.92 1.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.60 2.20 1.89 4.40 1.88 0.00 -

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