[ATLAN] QoQ Quarter Result on 30-Nov-2004 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -125.91%
YoY- -109.15%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 37,097 37,342 39,710 32,182 27,430 30,073 27,927 20.77%
PBT 11,419 5,155 4,281 981 1,638 3,207 2,901 148.67%
Tax -289 -1,751 -424 -1,238 -646 -960 -1,653 -68.63%
NP 11,130 3,404 3,857 -257 992 2,247 1,248 328.34%
-
NP to SH 8,273 3,404 3,857 -257 992 2,247 1,248 251.67%
-
Tax Rate 2.53% 33.97% 9.90% 126.20% 39.44% 29.93% 56.98% -
Total Cost 25,967 33,938 35,853 32,439 26,438 27,826 26,679 -1.78%
-
Net Worth 248,768 247,563 248,602 815,975 184,228 165,345 154,008 37.54%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - 3,655 - - - 1,991 -
Div Payout % - - 94.79% - - - 159.57% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 248,768 247,563 248,602 815,975 184,228 165,345 154,008 37.54%
NOSH 192,843 193,409 182,796 642,500 157,460 141,320 132,765 28.16%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 30.00% 9.12% 9.71% -0.80% 3.62% 7.47% 4.47% -
ROE 3.33% 1.38% 1.55% -0.03% 0.54% 1.36% 0.81% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 19.24 19.31 21.72 5.01 17.42 21.28 21.03 -5.74%
EPS 4.29 1.76 2.11 0.04 0.63 1.59 0.94 174.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.29 1.28 1.36 1.27 1.17 1.17 1.16 7.31%
Adjusted Per Share Value based on latest NOSH - 642,500
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 14.63 14.72 15.66 12.69 10.81 11.86 11.01 20.80%
EPS 3.26 1.34 1.52 -0.10 0.39 0.89 0.49 252.51%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.79 -
NAPS 0.9808 0.976 0.9801 3.2169 0.7263 0.6519 0.6072 37.54%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.19 2.17 2.17 2.30 2.29 2.19 2.25 -
P/RPS 11.38 11.24 9.99 45.92 13.15 10.29 10.70 4.18%
P/EPS 51.05 123.30 102.84 -5,750.00 363.49 137.74 239.36 -64.20%
EY 1.96 0.81 0.97 -0.02 0.28 0.73 0.42 178.47%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.67 -
P/NAPS 1.70 1.70 1.60 1.81 1.96 1.87 1.94 -8.40%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 -
Price 2.18 2.25 2.17 2.16 2.28 2.27 2.20 -
P/RPS 11.33 11.65 9.99 43.12 13.09 10.67 10.46 5.45%
P/EPS 50.82 127.84 102.84 -5,400.00 361.90 142.77 234.04 -63.77%
EY 1.97 0.78 0.97 -0.02 0.28 0.70 0.43 175.08%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.68 -
P/NAPS 1.69 1.76 1.60 1.70 1.95 1.94 1.90 -7.49%

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