[ATLAN] QoQ Quarter Result on 31-Aug-2005 [#2]

Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 143.04%
YoY- 733.97%
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 43,199 38,393 35,823 37,097 37,342 39,710 32,182 21.70%
PBT 3,835 -3,505 2,312 11,419 5,155 4,281 981 148.36%
Tax -398 -5 -298 -289 -1,751 -424 -1,238 -53.10%
NP 3,437 -3,510 2,014 11,130 3,404 3,857 -257 -
-
NP to SH 3,437 -3,510 5,971 8,273 3,404 3,857 -257 -
-
Tax Rate 10.38% - 12.89% 2.53% 33.97% 9.90% 126.20% -
Total Cost 39,762 41,903 33,809 25,967 33,938 35,853 32,439 14.54%
-
Net Worth 330,183 320,311 325,515 248,768 247,563 248,602 815,975 -45.32%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 7,672 - - - 3,655 - -
Div Payout % - 0.00% - - - 94.79% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 330,183 320,311 325,515 248,768 247,563 248,602 815,975 -45.32%
NOSH 193,089 191,803 192,612 192,843 193,409 182,796 642,500 -55.16%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 7.96% -9.14% 5.62% 30.00% 9.12% 9.71% -0.80% -
ROE 1.04% -1.10% 1.83% 3.33% 1.38% 1.55% -0.03% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 22.37 20.02 18.60 19.24 19.31 21.72 5.01 171.40%
EPS 1.78 -1.83 3.10 4.29 1.76 2.11 0.04 1158.66%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.71 1.67 1.69 1.29 1.28 1.36 1.27 21.95%
Adjusted Per Share Value based on latest NOSH - 192,843
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 17.03 15.14 14.12 14.63 14.72 15.66 12.69 21.68%
EPS 1.36 -1.38 2.35 3.26 1.34 1.52 -0.10 -
DPS 0.00 3.02 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.3017 1.2628 1.2833 0.9808 0.976 0.9801 3.2169 -45.32%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 2.13 2.24 2.18 2.19 2.17 2.17 2.30 -
P/RPS 9.52 11.19 11.72 11.38 11.24 9.99 45.92 -65.00%
P/EPS 119.66 -122.40 70.32 51.05 123.30 102.84 -5,750.00 -
EY 0.84 -0.82 1.42 1.96 0.81 0.97 -0.02 -
DY 0.00 1.79 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.25 1.34 1.29 1.70 1.70 1.60 1.81 -21.88%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 -
Price 2.27 2.13 2.16 2.18 2.25 2.17 2.16 -
P/RPS 10.15 10.64 11.61 11.33 11.65 9.99 43.12 -61.91%
P/EPS 127.53 -116.39 69.68 50.82 127.84 102.84 -5,400.00 -
EY 0.78 -0.86 1.44 1.97 0.78 0.97 -0.02 -
DY 0.00 1.88 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.33 1.28 1.28 1.69 1.76 1.60 1.70 -15.10%

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