[ATLAN] QoQ 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- -55.59%
YoY- 613.58%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 32,182 27,430 30,073 27,927 30,968 25,982 22,419 27.16%
PBT 981 1,638 3,207 2,901 3,477 3,417 2,237 -42.19%
Tax -1,238 -646 -960 -1,653 -667 -936 -607 60.61%
NP -257 992 2,247 1,248 2,810 2,481 1,630 -
-
NP to SH -257 992 2,247 1,248 2,810 2,481 1,630 -
-
Tax Rate 126.20% 39.44% 29.93% 56.98% 19.18% 27.39% 27.13% -
Total Cost 32,439 26,438 27,826 26,679 28,158 23,501 20,789 34.42%
-
Net Worth 815,975 184,228 165,345 154,008 158,949 181,467 155,808 200.66%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - 1,991 1,419 - - -
Div Payout % - - - 159.57% 50.51% - - -
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 815,975 184,228 165,345 154,008 158,949 181,467 155,808 200.66%
NOSH 642,500 157,460 141,320 132,765 141,919 141,771 119,852 205.36%
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 -0.80% 3.62% 7.47% 4.47% 9.07% 9.55% 7.27% -
ROE -0.03% 0.54% 1.36% 0.81% 1.77% 1.37% 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 5.01 17.42 21.28 21.03 21.82 18.33 18.71 -58.35%
EPS 0.04 0.63 1.59 0.94 1.98 1.75 1.36 -90.41%
DPS 0.00 0.00 0.00 1.50 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 12.69 10.81 11.86 11.01 12.21 10.24 8.84 27.17%
EPS -0.10 0.39 0.89 0.49 1.11 0.98 0.64 -
DPS 0.00 0.00 0.00 0.79 0.56 0.00 0.00 -
NAPS 3.2169 0.7263 0.6519 0.6072 0.6266 0.7154 0.6143 200.65%
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 45.92 13.15 10.29 10.70 10.91 12.44 14.86 111.72%
P/EPS -5,750.00 363.49 137.74 239.36 120.20 130.29 204.41 -
EY -0.02 0.28 0.73 0.42 0.83 0.77 0.49 -
DY 0.00 0.00 0.00 0.67 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 43.12 13.09 10.67 10.46 10.17 16.26 13.37 117.82%
P/EPS -5,400.00 361.90 142.77 234.04 112.12 170.29 183.82 -
EY -0.02 0.28 0.70 0.43 0.89 0.59 0.54 -
DY 0.00 0.00 0.00 0.68 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