[ATLAN] QoQ Cumulative Quarter 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- 18.05%
YoY- 392.7%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 89,684 57,502 30,073 107,296 79,369 48,401 22,419 151.36%
PBT 5,827 4,846 3,207 12,034 9,132 5,655 2,237 88.98%
Tax -2,845 -1,607 -960 -3,865 -2,212 -1,544 -607 179.28%
NP 2,982 3,239 2,247 8,169 6,920 4,111 1,630 49.41%
-
NP to SH 2,982 3,239 2,247 8,169 6,920 4,111 1,630 49.41%
-
Tax Rate 48.82% 33.16% 29.93% 32.12% 24.22% 27.30% 27.13% -
Total Cost 86,702 54,263 27,826 99,127 72,449 44,290 20,789 158.42%
-
Net Worth 174,522 170,704 165,345 153,831 147,626 161,910 155,808 7.83%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - 3,315 1,318 - - -
Div Payout % - - - 40.58% 19.05% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 174,522 170,704 165,345 153,831 147,626 161,910 155,808 7.83%
NOSH 137,419 145,900 141,320 132,613 131,809 126,492 119,852 9.51%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 3.33% 5.63% 7.47% 7.61% 8.72% 8.49% 7.27% -
ROE 1.71% 1.90% 1.36% 5.31% 4.69% 2.54% 1.05% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 65.26 39.41 21.28 80.91 60.21 38.26 18.71 129.47%
EPS 2.17 2.22 1.59 6.16 5.25 3.25 1.36 36.43%
DPS 0.00 0.00 0.00 2.50 1.00 0.00 0.00 -
NAPS 1.27 1.17 1.17 1.16 1.12 1.28 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 132,765
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 35.36 22.67 11.86 42.30 31.29 19.08 8.84 151.34%
EPS 1.18 1.28 0.89 3.22 2.73 1.62 0.64 50.19%
DPS 0.00 0.00 0.00 1.31 0.52 0.00 0.00 -
NAPS 0.688 0.673 0.6519 0.6065 0.582 0.6383 0.6143 7.82%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.30 2.29 2.19 2.25 2.38 2.28 2.78 -
P/RPS 3.52 5.81 10.29 2.78 3.95 5.96 14.86 -61.61%
P/EPS 105.99 103.15 137.74 36.53 45.33 70.15 204.41 -35.38%
EY 0.94 0.97 0.73 2.74 2.21 1.43 0.49 54.20%
DY 0.00 0.00 0.00 1.11 0.42 0.00 0.00 -
P/NAPS 1.81 1.96 1.87 1.94 2.13 1.78 2.14 -10.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 -
Price 2.16 2.28 2.27 2.20 2.22 2.98 2.50 -
P/RPS 3.31 5.79 10.67 2.72 3.69 7.79 13.37 -60.47%
P/EPS 99.54 102.70 142.77 35.71 42.29 91.69 183.82 -33.48%
EY 1.00 0.97 0.70 2.80 2.36 1.09 0.54 50.63%
DY 0.00 0.00 0.00 1.14 0.45 0.00 0.00 -
P/NAPS 1.70 1.95 1.94 1.90 1.98 2.33 1.92 -7.77%

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