[ATLAN] QoQ Quarter Result on 31-May-2005 [#1]

Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -11.74%
YoY- 51.49%
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 38,393 35,823 37,097 37,342 39,710 32,182 27,430 25.20%
PBT -3,505 2,312 11,419 5,155 4,281 981 1,638 -
Tax -5 -298 -289 -1,751 -424 -1,238 -646 -96.12%
NP -3,510 2,014 11,130 3,404 3,857 -257 992 -
-
NP to SH -3,510 5,971 8,273 3,404 3,857 -257 992 -
-
Tax Rate - 12.89% 2.53% 33.97% 9.90% 126.20% 39.44% -
Total Cost 41,903 33,809 25,967 33,938 35,853 32,439 26,438 36.05%
-
Net Worth 320,311 325,515 248,768 247,563 248,602 815,975 184,228 44.73%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 7,672 - - - 3,655 - - -
Div Payout % 0.00% - - - 94.79% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 320,311 325,515 248,768 247,563 248,602 815,975 184,228 44.73%
NOSH 191,803 192,612 192,843 193,409 182,796 642,500 157,460 14.09%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -9.14% 5.62% 30.00% 9.12% 9.71% -0.80% 3.62% -
ROE -1.10% 1.83% 3.33% 1.38% 1.55% -0.03% 0.54% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 20.02 18.60 19.24 19.31 21.72 5.01 17.42 9.74%
EPS -1.83 3.10 4.29 1.76 2.11 0.04 0.63 -
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.67 1.69 1.29 1.28 1.36 1.27 1.17 26.85%
Adjusted Per Share Value based on latest NOSH - 193,409
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 15.14 14.12 14.63 14.72 15.66 12.69 10.81 25.25%
EPS -1.38 2.35 3.26 1.34 1.52 -0.10 0.39 -
DPS 3.02 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.2628 1.2833 0.9808 0.976 0.9801 3.2169 0.7263 44.73%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.24 2.18 2.19 2.17 2.17 2.30 2.29 -
P/RPS 11.19 11.72 11.38 11.24 9.99 45.92 13.15 -10.22%
P/EPS -122.40 70.32 51.05 123.30 102.84 -5,750.00 363.49 -
EY -0.82 1.42 1.96 0.81 0.97 -0.02 0.28 -
DY 1.79 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.34 1.29 1.70 1.70 1.60 1.81 1.96 -22.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 14/02/06 24/10/05 25/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.13 2.16 2.18 2.25 2.17 2.16 2.28 -
P/RPS 10.64 11.61 11.33 11.65 9.99 43.12 13.09 -12.93%
P/EPS -116.39 69.68 50.82 127.84 102.84 -5,400.00 361.90 -
EY -0.86 1.44 1.97 0.78 0.97 -0.02 0.28 -
DY 1.88 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.28 1.28 1.69 1.76 1.60 1.70 1.95 -24.52%

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