[ATLAN] QoQ Quarter Result on 28-Feb-2009 [#4]

Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -95.91%
YoY- -91.87%
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 182,635 161,956 158,378 166,207 162,765 162,800 158,290 9.99%
PBT 21,123 39,372 22,062 2,878 9,508 37,175 10,436 59.94%
Tax -3,644 -4,047 -4,053 -2,308 -3,332 -3,510 -6,525 -32.16%
NP 17,479 35,325 18,009 570 6,176 33,665 3,911 171.07%
-
NP to SH 12,355 31,739 15,192 140 3,419 33,723 7,190 43.41%
-
Tax Rate 17.25% 10.28% 18.37% 80.19% 35.04% 9.44% 62.52% -
Total Cost 165,156 126,631 140,369 165,637 156,589 129,135 154,379 4.59%
-
Net Worth 305,577 282,440 304,311 308,000 304,848 313,702 276,187 6.96%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 19,785 2,031 11,795 4,666 11,547 - - -
Div Payout % 160.14% 6.40% 77.64% 3,333.33% 337.74% - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 305,577 282,440 304,311 308,000 304,848 313,702 276,187 6.96%
NOSH 219,839 203,194 235,900 233,333 230,945 230,663 228,253 -2.47%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.57% 21.81% 11.37% 0.34% 3.79% 20.68% 2.47% -
ROE 4.04% 11.24% 4.99% 0.05% 1.12% 10.75% 2.60% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 83.08 79.70 67.14 71.23 70.48 70.58 69.35 12.78%
EPS 5.62 15.62 6.44 0.06 1.49 14.59 3.15 47.04%
DPS 9.00 1.00 5.00 2.00 5.00 0.00 0.00 -
NAPS 1.39 1.39 1.29 1.32 1.32 1.36 1.21 9.67%
Adjusted Per Share Value based on latest NOSH - 233,333
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 72.00 63.85 62.44 65.53 64.17 64.18 62.40 10.00%
EPS 4.87 12.51 5.99 0.06 1.35 13.30 2.83 43.55%
DPS 7.80 0.80 4.65 1.84 4.55 0.00 0.00 -
NAPS 1.2047 1.1135 1.1997 1.2143 1.2018 1.2368 1.0889 6.96%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 2.77 2.82 2.59 2.73 2.70 2.95 3.04 -
P/RPS 3.33 3.54 3.86 3.83 3.83 4.18 4.38 -16.68%
P/EPS 49.29 18.05 40.22 4,550.00 182.38 20.18 96.51 -36.08%
EY 2.03 5.54 2.49 0.02 0.55 4.96 1.04 56.12%
DY 3.25 0.35 1.93 0.73 1.85 0.00 0.00 -
P/NAPS 1.99 2.03 2.01 2.07 2.05 2.17 2.51 -14.32%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 28/04/09 22/01/09 30/10/08 28/07/08 -
Price 2.88 2.90 2.77 2.73 2.59 2.58 2.98 -
P/RPS 3.47 3.64 4.13 3.83 3.67 3.66 4.30 -13.31%
P/EPS 51.25 18.57 43.01 4,550.00 174.95 17.65 94.60 -33.51%
EY 1.95 5.39 2.32 0.02 0.57 5.67 1.06 50.08%
DY 3.13 0.34 1.81 0.73 1.93 0.00 0.00 -
P/NAPS 2.07 2.09 2.15 2.07 1.96 1.90 2.46 -10.86%

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