[ATLAN] YoY TTM Result on 30-Nov-2006 [#3]

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	669,176	502,379	127,776	147,629	149,972	117,612	85,157	40.95%
YoY %	33.20%	293.17%	-13.45%	-1.56%	27.51%	38.11%	-	-
Horiz. %	785.81%	589.94%	150.05%	173.36%	176.11%	138.11%	100.00%	-
PBT	85,435	59,010	-130,666	12,300	23,167	8,727	8,561	46.67%
YoY %	44.78%	145.16%	-1,162.33%	-46.91%	165.46%	1.94%	-	-
Horiz. %	997.96%	689.29%	-1,526.29%	143.67%	270.61%	101.94%	100.00%	-
Tax	-14,052	-13,535	1,293	-1,464	-2,762	-4,497	-1,883	39.74%
YoY %	-3.82%	-1,146.79%	188.32%	46.99%	38.58%	-138.82%	-	-
Horiz. %	746.26%	718.80%	-68.67%	77.75%	146.68%	238.82%	100.00%	-
NP	71,383	45,475	-129,373	10,836	20,405	4,230	6,678	48.36%
YoY %	56.97%	135.15%	-1,293.92%	-46.90%	382.39%	-36.66%	-	-
Horiz. %	1,068.93%	680.97%	-1,937.30%	162.26%	305.56%	63.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,426	46,055	-129,373	10,836	21,505	4,230	6,678	43.90%
YoY %	29.03%	135.60%	-1,293.92%	-49.61%	408.39%	-36.66%	-	-
Horiz. %	889.88%	689.65%	-1,937.30%	162.26%	322.03%	63.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.45%	22.94%	-	11.90%	11.92%	51.53%	22.00%	-
YoY %	-28.29%	0.00%	-	-0.17%	-76.87%	134.23%	-	-
Horiz. %	74.77%	104.27%	-	54.09%	54.18%	234.23%	100.00%	-
Total Cost	597,793	456,904	257,149	136,793	129,567	113,382	78,479	40.22%
YoY %	30.84%	77.68%	87.98%	5.58%	14.27%	44.47%	-	-
Horiz. %	761.72%	582.20%	327.67%	174.31%	165.10%	144.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,577	304,848	199,895	327,359	325,515	815,975	158,949	11.49%
YoY %	0.24%	52.50%	-38.94%	0.57%	-60.11%	413.36%	-	-
Horiz. %	192.25%	191.79%	125.76%	205.95%	204.79%	513.36%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	38,279	11,547	-	7,672	3,655	1,991	1,596	69.73%
YoY %	231.51%	0.00%	-	109.90%	83.58%	24.75%	-	-
Horiz. %	2,398.43%	723.50%	-	480.70%	229.01%	124.75%	100.00%	-
Div Payout %	64.41%	25.07%	-	70.80%	17.00%	47.08%	23.91%	-
YoY %	156.92%	0.00%	-	316.47%	-63.89%	96.91%	-	-
Horiz. %	269.39%	104.85%	-	296.11%	71.10%	196.91%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	305,577	304,848	199,895	327,359	325,515	815,975	158,949	11.49%
YoY %	0.24%	52.50%	-38.94%	0.57%	-60.11%	413.36%	-	-
Horiz. %	192.25%	191.79%	125.76%	205.95%	204.79%	513.36%	100.00%	-
NOSH	219,839	230,945	197,916	194,857	192,612	642,500	141,919	7.55%
YoY %	-4.81%	16.69%	1.57%	1.17%	-70.02%	352.72%	-	-
Horiz. %	154.90%	162.73%	139.46%	137.30%	135.72%	452.72%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	10.67%	9.05%	-101.25%	7.34%	13.61%	3.60%	7.84%	-
YoY %	17.90%	108.94%	-1,479.43%	-46.07%	278.06%	-54.08%	-	-
Horiz. %	136.10%	115.43%	-1,291.45%	93.62%	173.60%	45.92%	100.00%	-
ROE	19.45%	15.11%	-64.72%	3.31%	6.61%	0.52%	4.20%	-
YoY %	28.72%	123.35%	-2,055.29%	-49.92%	1,171.15%	-87.62%	-	-
Horiz. %	463.10%	359.76%	-1,540.95%	78.81%	157.38%	12.38%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	304.39	217.53	64.56	75.76	77.86	18.31	60.00	31.05%
YoY %	39.93%	236.94%	-14.78%	-2.70%	325.23%	-69.48%	-	-
Horiz. %	507.32%	362.55%	107.60%	126.27%	129.77%	30.52%	100.00%	-
EPS	27.03	19.94	-65.37	5.56	11.16	0.66	4.71	33.76%
YoY %	35.56%	130.50%	-1,275.72%	-50.18%	1,590.91%	-85.99%	-	-
Horiz. %	573.89%	423.35%	-1,387.90%	118.05%	236.94%	14.01%	100.00%	-
DPS	17.41	5.00	0.00	4.00	1.90	0.31	1.12	57.91%
YoY %	248.20%	0.00%	0.00%	110.53%	512.90%	-72.32%	-	-
Horiz. %	1,554.46%	446.43%	0.00%	357.14%	169.64%	27.68%	100.00%	-
NAPS	1.39	1.32	1.01	1.68	1.69	1.27	1.12	3.66%
YoY %	5.30%	30.69%	-39.88%	-0.59%	33.07%	13.39%	-	-
Horiz. %	124.11%	117.86%	90.18%	150.00%	150.89%	113.39%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 194,857
RPS	263.82	198.06	50.37	58.20	59.13	46.37	33.57	40.95%
YoY %	33.20%	293.21%	-13.45%	-1.57%	27.52%	38.13%	-	-
Horiz. %	785.88%	589.99%	150.04%	173.37%	176.14%	138.13%	100.00%	-
EPS	23.43	18.16	-51.00	4.27	8.48	1.67	2.63	43.93%
YoY %	29.02%	135.61%	-1,294.38%	-49.65%	407.78%	-36.50%	-	-
Horiz. %	890.87%	690.49%	-1,939.16%	162.36%	322.43%	63.50%	100.00%	-
DPS	15.09	4.55	0.00	3.02	1.44	0.79	0.63	69.69%
YoY %	231.65%	0.00%	0.00%	109.72%	82.28%	25.40%	-	-
Horiz. %	2,395.24%	722.22%	0.00%	479.37%	228.57%	125.40%	100.00%	-
NAPS	1.2047	1.2018	0.7881	1.2906	1.2833	3.2169	0.6266	11.49%
YoY %	0.24%	52.49%	-38.94%	0.57%	-60.11%	413.39%	-	-
Horiz. %	192.26%	191.80%	125.77%	205.97%	204.80%	513.39%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	2.77	2.70	3.06	2.13	2.18	2.30	2.38	-
P/RPS	0.91	1.24	4.74	2.81	2.80	12.56	3.97	-21.75%
YoY %	-26.61%	-73.84%	68.68%	0.36%	-77.71%	216.37%	-	-
Horiz. %	22.92%	31.23%	119.40%	70.78%	70.53%	316.37%	100.00%	-
P/EPS	10.25	13.54	-4.68	38.30	19.53	349.35	50.58	-23.34%
YoY %	-24.30%	389.32%	-112.22%	96.11%	-94.41%	590.69%	-	-
Horiz. %	20.26%	26.77%	-9.25%	75.72%	38.61%	690.69%	100.00%	-
EY	9.76	7.39	-21.36	2.61	5.12	0.29	1.98	30.42%
YoY %	32.07%	134.60%	-918.39%	-49.02%	1,665.52%	-85.35%	-	-
Horiz. %	492.93%	373.23%	-1,078.79%	131.82%	258.59%	14.65%	100.00%	-
DY	6.29	1.85	0.00	1.88	0.87	0.13	0.47	54.02%
YoY %	240.00%	0.00%	0.00%	116.09%	569.23%	-72.34%	-	-
Horiz. %	1,338.30%	393.62%	0.00%	400.00%	185.11%	27.66%	100.00%	-
P/NAPS	1.99	2.05	3.03	1.27	1.29	1.81	2.13	-1.12%
YoY %	-2.93%	-32.34%	138.58%	-1.55%	-28.73%	-15.02%	-	-
Horiz. %	93.43%	96.24%	142.25%	59.62%	60.56%	84.98%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	22/01/09	30/01/08	31/01/07	14/02/06	31/01/05	27/01/04	-
Price	2.88	2.59	3.20	2.22	2.16	2.16	2.22	-
P/RPS	0.95	1.19	4.96	2.93	2.77	11.80	3.70	-20.25%
YoY %	-20.17%	-76.01%	69.28%	5.78%	-76.53%	218.92%	-	-
Horiz. %	25.68%	32.16%	134.05%	79.19%	74.86%	318.92%	100.00%	-
P/EPS	10.65	12.99	-4.90	39.92	19.35	328.09	47.18	-21.95%
YoY %	-18.01%	365.10%	-112.27%	106.30%	-94.10%	595.40%	-	-
Horiz. %	22.57%	27.53%	-10.39%	84.61%	41.01%	695.40%	100.00%	-
EY	9.39	7.70	-20.43	2.50	5.17	0.30	2.12	28.12%
YoY %	21.95%	137.69%	-917.20%	-51.64%	1,623.33%	-85.85%	-	-
Horiz. %	442.92%	363.21%	-963.68%	117.92%	243.87%	14.15%	100.00%	-
DY	6.05	1.93	0.00	1.80	0.88	0.14	0.51	50.96%
YoY %	213.47%	0.00%	0.00%	104.55%	528.57%	-72.55%	-	-
Horiz. %	1,186.27%	378.43%	0.00%	352.94%	172.55%	27.45%	100.00%	-
P/NAPS	2.07	1.96	3.17	1.32	1.28	1.70	1.98	0.74%
YoY %	5.61%	-38.17%	140.15%	3.12%	-24.71%	-14.14%	-	-
Horiz. %	104.55%	98.99%	160.10%	66.67%	64.65%	85.86%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos