[ATLAN] YoY TTM Result on 29-Feb-2004 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 22.33%
YoY- 392.7%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 145,378 148,655 129,395 107,296 36,576 35,475 55,723 17.32%
PBT -117,607 15,381 10,107 12,032 2,234 -919 -3,969 75.86%
Tax 718 -2,343 -3,268 -3,863 -576 584 5,264 -28.24%
NP -116,889 13,038 6,839 8,169 1,658 -335 1,295 -
-
NP to SH -116,889 14,138 6,839 8,169 1,658 -891 -3,235 81.77%
-
Tax Rate - 15.23% 32.33% 32.11% 25.78% - - -
Total Cost 262,267 135,617 122,556 99,127 34,918 35,810 54,428 29.94%
-
Net Worth 192,441 320,311 248,602 132,765 20,726 19,908 21,036 44.59%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - 7,672 3,655 3,409 - - - -
Div Payout % - 54.27% 53.46% 41.73% - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 192,441 320,311 248,602 132,765 20,726 19,908 21,036 44.59%
NOSH 192,441 191,803 182,796 132,765 17,867 17,935 17,827 48.63%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -80.40% 8.77% 5.29% 7.61% 4.53% -0.94% 2.32% -
ROE -60.74% 4.41% 2.75% 6.15% 8.00% -4.48% -15.38% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.54 77.50 70.79 80.82 204.71 197.79 312.57 -21.06%
EPS -60.74 7.37 3.74 6.15 9.28 -4.97 -18.15 22.29%
DPS 0.00 4.00 2.00 2.57 0.00 0.00 0.00 -
NAPS 1.00 1.67 1.36 1.00 1.16 1.11 1.18 -2.71%
Adjusted Per Share Value based on latest NOSH - 132,765
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 57.31 58.61 51.01 42.30 14.42 13.99 21.97 17.31%
EPS -46.08 5.57 2.70 3.22 0.65 -0.35 -1.28 81.66%
DPS 0.00 3.02 1.44 1.34 0.00 0.00 0.00 -
NAPS 0.7587 1.2628 0.9801 0.5234 0.0817 0.0785 0.0829 44.60%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.55 2.24 2.17 2.25 1.81 3.38 3.00 -
P/RPS 3.38 2.89 3.07 2.78 0.88 1.71 0.96 23.32%
P/EPS -4.20 30.39 58.00 36.57 19.51 -68.04 -16.53 -20.40%
EY -23.82 3.29 1.72 2.73 5.13 -1.47 -6.05 25.64%
DY 0.00 1.79 0.92 1.14 0.00 0.00 0.00 -
P/NAPS 2.55 1.34 1.60 2.25 1.56 3.05 2.54 0.06%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 27/04/06 29/04/05 29/04/04 30/04/03 29/04/02 30/04/01 -
Price 2.56 2.13 2.17 2.20 2.19 4.88 2.22 -
P/RPS 3.39 2.75 3.07 2.72 1.07 2.47 0.71 29.74%
P/EPS -4.21 28.90 58.00 35.76 23.60 -98.23 -12.23 -16.27%
EY -23.73 3.46 1.72 2.80 4.24 -1.02 -8.17 19.43%
DY 0.00 1.88 0.92 1.17 0.00 0.00 0.00 -
P/NAPS 2.56 1.28 1.60 2.20 1.89 4.40 1.88 5.27%

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