[ATLAN] QoQ Quarter Result on 31-Aug-2004 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -55.85%
YoY- -60.02%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 37,342 39,710 32,182 27,430 30,073 27,927 30,968 13.27%
PBT 5,155 4,281 981 1,638 3,207 2,901 3,477 29.99%
Tax -1,751 -424 -1,238 -646 -960 -1,653 -667 90.18%
NP 3,404 3,857 -257 992 2,247 1,248 2,810 13.62%
-
NP to SH 3,404 3,857 -257 992 2,247 1,248 2,810 13.62%
-
Tax Rate 33.97% 9.90% 126.20% 39.44% 29.93% 56.98% 19.18% -
Total Cost 33,938 35,853 32,439 26,438 27,826 26,679 28,158 13.24%
-
Net Worth 247,563 248,602 815,975 184,228 165,345 154,008 158,949 34.32%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 3,655 - - - 1,991 1,419 -
Div Payout % - 94.79% - - - 159.57% 50.51% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 247,563 248,602 815,975 184,228 165,345 154,008 158,949 34.32%
NOSH 193,409 182,796 642,500 157,460 141,320 132,765 141,919 22.89%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 9.12% 9.71% -0.80% 3.62% 7.47% 4.47% 9.07% -
ROE 1.38% 1.55% -0.03% 0.54% 1.36% 0.81% 1.77% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 19.31 21.72 5.01 17.42 21.28 21.03 21.82 -7.81%
EPS 1.76 2.11 0.04 0.63 1.59 0.94 1.98 -7.54%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 1.00 -
NAPS 1.28 1.36 1.27 1.17 1.17 1.16 1.12 9.30%
Adjusted Per Share Value based on latest NOSH - 157,460
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 14.72 15.66 12.69 10.81 11.86 11.01 12.21 13.26%
EPS 1.34 1.52 -0.10 0.39 0.89 0.49 1.11 13.36%
DPS 0.00 1.44 0.00 0.00 0.00 0.79 0.56 -
NAPS 0.976 0.9801 3.2169 0.7263 0.6519 0.6072 0.6266 34.33%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.17 2.17 2.30 2.29 2.19 2.25 2.38 -
P/RPS 11.24 9.99 45.92 13.15 10.29 10.70 10.91 2.00%
P/EPS 123.30 102.84 -5,750.00 363.49 137.74 239.36 120.20 1.71%
EY 0.81 0.97 -0.02 0.28 0.73 0.42 0.83 -1.61%
DY 0.00 0.92 0.00 0.00 0.00 0.67 0.42 -
P/NAPS 1.70 1.60 1.81 1.96 1.87 1.94 2.13 -13.94%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 25/07/05 29/04/05 31/01/05 29/10/04 30/07/04 29/04/04 27/01/04 -
Price 2.25 2.17 2.16 2.28 2.27 2.20 2.22 -
P/RPS 11.65 9.99 43.12 13.09 10.67 10.46 10.17 9.47%
P/EPS 127.84 102.84 -5,400.00 361.90 142.77 234.04 112.12 9.13%
EY 0.78 0.97 -0.02 0.28 0.70 0.43 0.89 -8.41%
DY 0.00 0.92 0.00 0.00 0.00 0.68 0.45 -
P/NAPS 1.76 1.60 1.70 1.95 1.94 1.90 1.98 -7.54%

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