[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -38.62%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 148,880 149,368 129,395 119,578 115,004 120,292 107,296 24.33%
PBT 33,148 20,620 10,108 7,769 9,692 12,828 12,034 96.13%
Tax -1,878 -7,004 -3,269 -3,793 -3,214 -3,840 -3,865 -38.11%
NP 31,270 13,616 6,839 3,976 6,478 8,988 8,169 144.10%
-
NP to SH 23,354 13,616 6,839 3,976 6,478 8,988 8,169 101.04%
-
Tax Rate 5.67% 33.97% 32.34% 48.82% 33.16% 29.93% 32.12% -
Total Cost 117,610 135,752 122,556 115,602 108,526 111,304 99,127 12.03%
-
Net Worth 248,980 247,563 209,482 174,522 170,704 165,345 153,831 37.73%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - 3,080 - - - 3,315 -
Div Payout % - - 45.05% - - - 40.58% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 248,980 247,563 209,482 174,522 170,704 165,345 153,831 37.73%
NOSH 193,008 193,409 154,031 137,419 145,900 141,320 132,613 28.34%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 21.00% 9.12% 5.29% 3.33% 5.63% 7.47% 7.61% -
ROE 9.38% 5.50% 3.26% 2.28% 3.79% 5.44% 5.31% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 77.14 77.23 84.01 87.02 78.82 85.12 80.91 -3.12%
EPS 12.10 7.04 4.44 2.89 4.44 6.36 6.16 56.65%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.29 1.28 1.36 1.27 1.17 1.17 1.16 7.31%
Adjusted Per Share Value based on latest NOSH - 642,500
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 58.70 58.89 51.01 47.14 45.34 47.42 42.30 24.33%
EPS 9.21 5.37 2.70 1.57 2.55 3.54 3.22 101.11%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.31 -
NAPS 0.9816 0.976 0.8259 0.688 0.673 0.6519 0.6065 37.72%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.19 2.17 2.17 2.30 2.29 2.19 2.25 -
P/RPS 2.84 2.81 2.58 2.64 2.91 2.57 2.78 1.42%
P/EPS 18.10 30.82 48.87 79.49 51.58 34.43 36.53 -37.30%
EY 5.53 3.24 2.05 1.26 1.94 2.90 2.74 59.50%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.11 -
P/NAPS 1.70 1.70 1.60 1.81 1.96 1.87 1.94 -8.40%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 -
Price 2.18 2.25 2.17 2.16 2.28 2.27 2.20 -
P/RPS 2.83 2.91 2.58 2.48 2.89 2.67 2.72 2.67%
P/EPS 18.02 31.96 48.87 74.65 51.35 35.69 35.71 -36.53%
EY 5.55 3.13 2.05 1.34 1.95 2.80 2.80 57.59%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.14 -
P/NAPS 1.69 1.76 1.60 1.70 1.95 1.94 1.90 -7.49%

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