[ATLAN] QoQ Cumulative Quarter Result on 31-Aug-2003 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 152.21%
YoY- 186.48%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 30,073 107,296 79,369 48,401 22,419 36,576 30,788 -1.55%
PBT 3,207 12,034 9,132 5,655 2,237 2,235 2,805 9.33%
Tax -960 -3,865 -2,212 -1,544 -607 -577 -904 4.08%
NP 2,247 8,169 6,920 4,111 1,630 1,658 1,901 11.78%
-
NP to SH 2,247 8,169 6,920 4,111 1,630 1,658 1,901 11.78%
-
Tax Rate 29.93% 32.12% 24.22% 27.30% 27.13% 25.82% 32.23% -
Total Cost 27,826 99,127 72,449 44,290 20,789 34,918 28,887 -2.46%
-
Net Worth 165,345 153,831 147,626 161,910 155,808 20,792 21,879 284.62%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 3,315 1,318 - - - - -
Div Payout % - 40.58% 19.05% - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 165,345 153,831 147,626 161,910 155,808 20,792 21,879 284.62%
NOSH 141,320 132,613 131,809 126,492 119,852 17,924 17,933 295.50%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 7.47% 7.61% 8.72% 8.49% 7.27% 4.53% 6.17% -
ROE 1.36% 5.31% 4.69% 2.54% 1.05% 7.97% 8.69% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 21.28 80.91 60.21 38.26 18.71 204.06 171.67 -75.10%
EPS 1.59 6.16 5.25 3.25 1.36 9.25 10.60 -71.73%
DPS 0.00 2.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.28 1.30 1.16 1.22 -2.74%
Adjusted Per Share Value based on latest NOSH - 141,771
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 11.86 42.30 31.29 19.08 8.84 14.42 12.14 -1.54%
EPS 0.89 3.22 2.73 1.62 0.64 0.65 0.75 12.07%
DPS 0.00 1.31 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.6065 0.582 0.6383 0.6143 0.082 0.0863 284.51%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.19 2.25 2.38 2.28 2.78 1.81 4.10 -
P/RPS 10.29 2.78 3.95 5.96 14.86 0.89 2.39 164.41%
P/EPS 137.74 36.53 45.33 70.15 204.41 19.57 38.68 133.01%
EY 0.73 2.74 2.21 1.43 0.49 5.11 2.59 -56.97%
DY 0.00 1.11 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.94 2.13 1.78 2.14 1.56 3.36 -32.31%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 -
Price 2.27 2.20 2.22 2.98 2.50 2.19 1.88 -
P/RPS 10.67 2.72 3.69 7.79 13.37 1.07 1.10 354.20%
P/EPS 142.77 35.71 42.29 91.69 183.82 23.68 17.74 301.08%
EY 0.70 2.80 2.36 1.09 0.54 4.22 5.64 -75.08%
DY 0.00 1.14 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.90 1.98 2.33 1.92 1.89 1.54 16.62%

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