[ATLAN] QoQ Quarter Result on 30-Nov-2003 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 13.26%
YoY- 503.0%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 27,430 30,073 27,927 30,968 25,982 22,419 5,788 180.81%
PBT 1,638 3,207 2,901 3,477 3,417 2,237 -570 -
Tax -646 -960 -1,653 -667 -936 -607 327 -
NP 992 2,247 1,248 2,810 2,481 1,630 -243 -
-
NP to SH 992 2,247 1,248 2,810 2,481 1,630 -243 -
-
Tax Rate 39.44% 29.93% 56.98% 19.18% 27.39% 27.13% - -
Total Cost 26,438 27,826 26,679 28,158 23,501 20,789 6,031 166.65%
-
Net Worth 184,228 165,345 154,008 158,949 181,467 155,808 20,726 326.27%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 1,991 1,419 - - - -
Div Payout % - - 159.57% 50.51% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 184,228 165,345 154,008 158,949 181,467 155,808 20,726 326.27%
NOSH 157,460 141,320 132,765 141,919 141,771 119,852 17,867 323.85%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 3.62% 7.47% 4.47% 9.07% 9.55% 7.27% -4.20% -
ROE 0.54% 1.36% 0.81% 1.77% 1.37% 1.05% -1.17% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 17.42 21.28 21.03 21.82 18.33 18.71 32.39 -33.74%
EPS 0.63 1.59 0.94 1.98 1.75 1.36 -1.36 -
DPS 0.00 0.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.12 1.28 1.30 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 141,919
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 10.81 11.86 11.01 12.21 10.24 8.84 2.28 180.89%
EPS 0.39 0.89 0.49 1.11 0.98 0.64 -0.10 -
DPS 0.00 0.00 0.79 0.56 0.00 0.00 0.00 -
NAPS 0.7263 0.6519 0.6072 0.6266 0.7154 0.6143 0.0817 326.30%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.29 2.19 2.25 2.38 2.28 2.78 1.81 -
P/RPS 13.15 10.29 10.70 10.91 12.44 14.86 5.59 76.42%
P/EPS 363.49 137.74 239.36 120.20 130.29 204.41 -133.09 -
EY 0.28 0.73 0.42 0.83 0.77 0.49 -0.75 -
DY 0.00 0.00 0.67 0.42 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 1.94 2.13 1.78 2.14 1.56 16.35%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 -
Price 2.28 2.27 2.20 2.22 2.98 2.50 2.19 -
P/RPS 13.09 10.67 10.46 10.17 16.26 13.37 6.76 55.04%
P/EPS 361.90 142.77 234.04 112.12 170.29 183.82 -161.03 -
EY 0.28 0.70 0.43 0.89 0.59 0.54 -0.62 -
DY 0.00 0.00 0.68 0.45 0.00 0.00 0.00 -
P/NAPS 1.95 1.94 1.90 1.98 2.33 1.92 1.89 2.09%

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