[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2002 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
21-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- -11.68%
YoY- 641.6%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 96,802 89,676 36,576 41,050 42,044 39,616 35,475 94.91%
PBT 11,310 8,948 2,235 3,740 4,408 1,172 -917 -
Tax -3,088 -2,428 -577 -1,205 -1,538 -940 917 -
NP 8,222 6,520 1,658 2,534 2,870 232 0 -
-
NP to SH 8,222 6,520 1,658 2,534 2,870 232 -1,132 -
-
Tax Rate 27.30% 27.13% 25.82% 32.22% 34.89% 80.20% - -
Total Cost 88,580 83,156 34,918 38,516 39,174 39,384 35,475 83.74%
-
Net Worth 161,910 155,808 20,792 21,879 21,345 19,684 19,881 303.24%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 161,910 155,808 20,792 21,879 21,345 19,684 19,881 303.24%
NOSH 126,492 119,852 17,924 17,933 17,937 17,575 17,911 266.78%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 8.49% 7.27% 4.53% 6.17% 6.83% 0.59% 0.00% -
ROE 5.08% 4.18% 7.97% 11.58% 13.45% 1.18% -5.69% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 76.53 74.82 204.06 228.90 234.39 225.40 198.06 -46.85%
EPS 6.50 5.44 9.25 14.13 16.00 1.32 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.16 1.22 1.19 1.12 1.11 9.93%
Adjusted Per Share Value based on latest NOSH - 17,923
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 38.16 35.35 14.42 16.18 16.58 15.62 13.99 94.86%
EPS 3.24 2.57 0.65 1.00 1.13 0.09 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6383 0.6143 0.082 0.0863 0.0842 0.0776 0.0784 303.16%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.28 2.78 1.81 4.10 4.90 4.20 3.38 -
P/RPS 2.98 3.72 0.89 1.79 2.09 1.86 1.71 44.66%
P/EPS 35.08 51.10 19.57 29.01 30.63 318.18 -53.48 -
EY 2.85 1.96 5.11 3.45 3.27 0.31 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.14 1.56 3.36 4.12 3.75 3.05 -30.09%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 29/04/02 -
Price 2.98 2.50 2.19 1.88 4.58 4.98 4.88 -
P/RPS 3.89 3.34 1.07 0.82 1.95 2.21 2.46 35.61%
P/EPS 45.85 45.96 23.68 13.30 28.63 377.27 -77.22 -
EY 2.18 2.18 4.22 7.52 3.49 0.27 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.92 1.89 1.54 3.85 4.45 4.40 -34.47%

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