[ATLAN] YoY TTM Result on 30-Nov-2004 [#3]

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
TTM Result
Revenue	127,776	147,629	149,972	117,612	85,157	38,162	41,761	20.47%
YoY %	-13.45%	-1.56%	27.51%	38.11%	123.15%	-8.62%	-	-
Horiz. %	305.97%	353.51%	359.12%	281.63%	203.92%	91.38%	100.00%	-
PBT	-130,666	12,300	23,167	8,727	8,561	2,530	-4,960	72.45%
YoY %	-1,162.33%	-46.91%	165.46%	1.94%	238.38%	151.01%	-	-
Horiz. %	2,634.40%	-247.98%	-467.08%	-175.95%	-172.60%	-51.01%	100.00%	-
Tax	1,293	-1,464	-2,762	-4,497	-1,883	-1,169	5,165	-20.60%
YoY %	188.32%	46.99%	38.58%	-138.82%	-61.08%	-122.63%	-	-
Horiz. %	25.03%	-28.34%	-53.48%	-87.07%	-36.46%	-22.63%	100.00%	-
NP	-129,373	10,836	20,405	4,230	6,678	1,361	205	-
YoY %	-1,293.92%	-46.90%	382.39%	-36.66%	390.67%	563.90%	-	-
Horiz. %	-63,108.78%	5,285.85%	9,953.66%	2,063.41%	3,257.56%	663.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-129,373	10,836	21,505	4,230	6,678	1,361	-3,961	78.74%
YoY %	-1,293.92%	-49.61%	408.39%	-36.66%	390.67%	134.36%	-	-
Horiz. %	3,266.17%	-273.57%	-542.92%	-106.79%	-168.59%	-34.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.90%	11.92%	51.53%	22.00%	46.21%	-	-
YoY %	-	-0.17%	-76.87%	134.23%	-52.39%	0.00%	-	-
Horiz. %	-	25.75%	25.80%	111.51%	47.61%	100.00%	-	-
Total Cost	257,149	136,793	129,567	113,382	78,479	36,801	41,556	35.47%
YoY %	87.98%	5.58%	14.27%	44.47%	113.25%	-11.44%	-	-
Horiz. %	618.80%	329.18%	311.79%	272.84%	188.85%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,895	327,359	325,515	815,975	158,949	17,923	20,678	45.92%
YoY %	-38.94%	0.57%	-60.11%	413.36%	786.84%	-13.32%	-	-
Horiz. %	966.70%	1,583.13%	1,574.21%	3,946.10%	768.69%	86.68%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	-	7,672	3,655	1,991	1,596	-	-	-
YoY %	-	109.90%	83.58%	24.75%	0.00%	-	-	-
Horiz. %	-	480.70%	229.01%	124.75%	100.00%	-	-	-
Div Payout %	-	70.80%	17.00%	47.08%	23.91%	-	-	-
YoY %	-	316.47%	-63.89%	96.91%	0.00%	-	-	-
Horiz. %	-	296.11%	71.10%	196.91%	100.00%	-	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	199,895	327,359	325,515	815,975	158,949	17,923	20,678	45.92%
YoY %	-38.94%	0.57%	-60.11%	413.36%	786.84%	-13.32%	-	-
Horiz. %	966.70%	1,583.13%	1,574.21%	3,946.10%	768.69%	86.68%	100.00%	-
NOSH	197,916	194,857	192,612	642,500	141,919	17,923	17,826	49.33%
YoY %	1.57%	1.17%	-70.02%	352.72%	691.83%	0.54%	-	-
Horiz. %	1,110.27%	1,093.11%	1,080.51%	3,604.29%	796.13%	100.54%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	-101.25%	7.34%	13.61%	3.60%	7.84%	3.57%	0.49%	-
YoY %	-1,479.43%	-46.07%	278.06%	-54.08%	119.61%	628.57%	-	-
Horiz. %	-20,663.27%	1,497.96%	2,777.55%	734.69%	1,600.00%	728.57%	100.00%	-
ROE	-64.72%	3.31%	6.61%	0.52%	4.20%	7.59%	-19.16%	-
YoY %	-2,055.29%	-49.92%	1,171.15%	-87.62%	-44.66%	139.61%	-	-
Horiz. %	337.79%	-17.28%	-34.50%	-2.71%	-21.92%	-39.61%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	64.56	75.76	77.86	18.31	60.00	212.92	234.27	-19.32%
YoY %	-14.78%	-2.70%	325.23%	-69.48%	-71.82%	-9.11%	-	-
Horiz. %	27.56%	32.34%	33.24%	7.82%	25.61%	90.89%	100.00%	-
EPS	-65.37	5.56	11.16	0.66	4.71	7.59	-22.22	19.69%
YoY %	-1,275.72%	-50.18%	1,590.91%	-85.99%	-37.94%	134.16%	-	-
Horiz. %	294.19%	-25.02%	-50.23%	-2.97%	-21.20%	-34.16%	100.00%	-
DPS	0.00	4.00	1.90	0.31	1.12	0.00	0.00	-
YoY %	0.00%	110.53%	512.90%	-72.32%	0.00%	0.00%	-	-
Horiz. %	0.00%	357.14%	169.64%	27.68%	100.00%	-	-	-
NAPS	1.01	1.68	1.69	1.27	1.12	1.00	1.16	-2.28%
YoY %	-39.88%	-0.59%	33.07%	13.39%	12.00%	-13.79%	-	-
Horiz. %	87.07%	144.83%	145.69%	109.48%	96.55%	86.21%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 642,500
RPS	50.36	58.18	59.10	46.35	33.56	15.04	16.46	20.47%
YoY %	-13.44%	-1.56%	27.51%	38.11%	123.14%	-8.63%	-	-
Horiz. %	305.95%	353.46%	359.05%	281.59%	203.89%	91.37%	100.00%	-
EPS	-50.99	4.27	8.48	1.67	2.63	0.54	-1.56	78.76%
YoY %	-1,294.15%	-49.65%	407.78%	-36.50%	387.04%	134.62%	-	-
Horiz. %	3,268.59%	-273.72%	-543.59%	-107.05%	-168.59%	-34.62%	100.00%	-
DPS	0.00	3.02	1.44	0.78	0.63	0.00	0.00	-
YoY %	0.00%	109.72%	84.62%	23.81%	0.00%	0.00%	-	-
Horiz. %	0.00%	479.37%	228.57%	123.81%	100.00%	-	-	-
NAPS	0.7878	1.2901	1.2829	3.2157	0.6264	0.0706	0.0815	45.92%
YoY %	-38.93%	0.56%	-60.11%	413.36%	787.25%	-13.37%	-	-
Horiz. %	966.63%	1,582.94%	1,574.11%	3,945.64%	768.59%	86.63%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	3.06	2.13	2.18	2.30	2.38	4.10	2.85	-
P/RPS	4.74	2.81	2.80	12.56	3.97	1.93	1.22	25.36%
YoY %	68.68%	0.36%	-77.71%	216.37%	105.70%	58.20%	-	-
Horiz. %	388.52%	230.33%	229.51%	1,029.51%	325.41%	158.20%	100.00%	-
P/EPS	-4.68	38.30	19.53	349.35	50.58	53.99	-12.83	-15.46%
YoY %	-112.22%	96.11%	-94.41%	590.69%	-6.32%	520.81%	-	-
Horiz. %	36.48%	-298.52%	-152.22%	-2,722.92%	-394.23%	-420.81%	100.00%	-
EY	-21.36	2.61	5.12	0.29	1.98	1.85	-7.80	18.27%
YoY %	-918.39%	-49.02%	1,665.52%	-85.35%	7.03%	123.72%	-	-
Horiz. %	273.85%	-33.46%	-65.64%	-3.72%	-25.38%	-23.72%	100.00%	-
DY	0.00	1.88	0.87	0.13	0.47	0.00	0.00	-
YoY %	0.00%	116.09%	569.23%	-72.34%	0.00%	0.00%	-	-
Horiz. %	0.00%	400.00%	185.11%	27.66%	100.00%	-	-	-
P/NAPS	3.03	1.27	1.29	1.81	2.13	4.10	2.46	3.53%
YoY %	138.58%	-1.55%	-28.73%	-15.02%	-48.05%	66.67%	-	-
Horiz. %	123.17%	51.63%	52.44%	73.58%	86.59%	166.67%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	30/01/08	31/01/07	14/02/06	31/01/05	27/01/04	21/01/03	30/01/02	-
Price	3.20	2.22	2.16	2.16	2.22	1.88	3.48	-
P/RPS	4.96	2.93	2.77	11.80	3.70	0.88	1.49	22.18%
YoY %	69.28%	5.78%	-76.53%	218.92%	320.45%	-40.94%	-	-
Horiz. %	332.89%	196.64%	185.91%	791.95%	248.32%	59.06%	100.00%	-
P/EPS	-4.90	39.92	19.35	328.09	47.18	24.76	-15.66	-17.59%
YoY %	-112.27%	106.30%	-94.10%	595.40%	90.55%	258.11%	-	-
Horiz. %	31.29%	-254.92%	-123.56%	-2,095.08%	-301.28%	-158.11%	100.00%	-
EY	-20.43	2.50	5.17	0.30	2.12	4.04	-6.39	21.36%
YoY %	-917.20%	-51.64%	1,623.33%	-85.85%	-47.52%	163.22%	-	-
Horiz. %	319.72%	-39.12%	-80.91%	-4.69%	-33.18%	-63.22%	100.00%	-
DY	0.00	1.80	0.88	0.14	0.51	0.00	0.00	-
YoY %	0.00%	104.55%	528.57%	-72.55%	0.00%	0.00%	-	-
Horiz. %	0.00%	352.94%	172.55%	27.45%	100.00%	-	-	-
P/NAPS	3.17	1.32	1.28	1.70	1.98	1.88	3.00	0.92%
YoY %	140.15%	3.12%	-24.71%	-14.14%	5.32%	-37.33%	-	-
Horiz. %	105.67%	44.00%	42.67%	56.67%	66.00%	62.67%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos