[ATLAN] QoQ Cumulative Quarter Result on 31-May-2006 [#1]

Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -75.69%
YoY- 0.97%
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 145,378 109,236 80,700 43,199 148,655 110,262 74,440 56.43%
PBT -117,606 15,806 14,034 3,835 15,382 18,887 16,574 -
Tax 718 -1,459 -1,051 -398 -1,243 -1,238 -939 -
NP -116,888 14,347 12,983 3,437 14,139 17,649 15,635 -
-
NP to SH -166,888 14,347 12,983 3,437 14,139 17,649 11,677 -
-
Tax Rate - 9.23% 7.49% 10.38% 8.08% 6.55% 5.67% -
Total Cost 262,266 94,889 67,717 39,762 134,516 92,613 58,805 171.69%
-
Net Worth 192,329 324,400 329,880 330,183 322,570 325,976 248,980 -15.85%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - 7,726 - - -
Div Payout % - - - - 54.64% - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 192,329 324,400 329,880 330,183 322,570 325,976 248,980 -15.85%
NOSH 192,329 193,095 192,912 193,089 193,155 192,885 193,008 -0.23%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -80.40% 13.13% 16.09% 7.96% 9.51% 16.01% 21.00% -
ROE -86.77% 4.42% 3.94% 1.04% 4.38% 5.41% 4.69% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 75.59 56.57 41.83 22.37 76.96 57.16 38.57 56.79%
EPS -60.77 7.43 6.73 1.78 7.32 9.15 6.05 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.68 1.71 1.71 1.67 1.69 1.29 -15.65%
Adjusted Per Share Value based on latest NOSH - 193,089
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 57.31 43.07 31.82 17.03 58.61 43.47 29.35 56.41%
EPS -65.79 5.66 5.12 1.36 5.57 6.96 4.60 -
DPS 0.00 0.00 0.00 0.00 3.05 0.00 0.00 -
NAPS 0.7582 1.2789 1.3005 1.3017 1.2717 1.2851 0.9816 -15.85%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.55 2.13 2.15 2.13 2.24 2.18 2.19 -
P/RPS 3.37 3.77 5.14 9.52 2.91 3.81 5.68 -29.45%
P/EPS -2.94 28.67 31.95 119.66 30.60 23.83 36.20 -
EY -34.03 3.49 3.13 0.84 3.27 4.20 2.76 -
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 2.55 1.27 1.26 1.25 1.34 1.29 1.70 31.13%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 31/01/07 30/10/06 28/07/06 27/04/06 14/02/06 24/10/05 -
Price 2.56 2.22 2.13 2.27 2.13 2.16 2.18 -
P/RPS 3.39 3.92 5.09 10.15 2.77 3.78 5.65 -28.92%
P/EPS -2.95 29.88 31.65 127.53 29.10 23.61 36.03 -
EY -33.90 3.35 3.16 0.78 3.44 4.24 2.78 -
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 2.56 1.32 1.25 1.33 1.28 1.28 1.69 31.99%

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