[ATLAN] QoQ Quarter Result on 31-May-2010 [#1]

Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -7.16%
YoY- 59.35%
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 205,637 187,627 175,563 175,962 194,921 182,635 161,956 17.30%
PBT -5,238 19,784 24,853 34,301 29,942 21,123 39,372 -
Tax -8,605 -6,048 -5,269 -3,513 372 -3,644 -4,047 65.58%
NP -13,843 13,736 19,584 30,788 30,314 17,479 35,325 -
-
NP to SH -19,124 9,248 15,849 24,208 26,075 12,355 31,739 -
-
Tax Rate - 30.57% 21.20% 10.24% -1.24% 17.25% 10.28% -
Total Cost 219,480 173,891 155,979 145,174 164,607 165,156 126,631 44.43%
-
Net Worth 133,629 350,264 352,759 322,773 311,457 305,577 282,440 -39.36%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 17,649 12,599 - 12,043 13,640 19,785 2,031 324.35%
Div Payout % 0.00% 136.24% - 49.75% 52.31% 160.14% 6.40% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 133,629 350,264 352,759 322,773 311,457 305,577 282,440 -39.36%
NOSH 252,131 251,989 251,971 240,875 227,340 219,839 203,194 15.51%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -6.73% 7.32% 11.15% 17.50% 15.55% 9.57% 21.81% -
ROE -14.31% 2.64% 4.49% 7.50% 8.37% 4.04% 11.24% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 81.56 74.46 69.68 73.05 85.74 83.08 79.70 1.55%
EPS -7.59 3.67 6.29 10.05 11.47 5.62 15.62 -
DPS 7.00 5.00 0.00 5.00 6.00 9.00 1.00 267.23%
NAPS 0.53 1.39 1.40 1.34 1.37 1.39 1.39 -47.51%
Adjusted Per Share Value based on latest NOSH - 240,875
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 81.07 73.97 69.21 69.37 76.85 72.00 63.85 17.30%
EPS -7.54 3.65 6.25 9.54 10.28 4.87 12.51 -
DPS 6.96 4.97 0.00 4.75 5.38 7.80 0.80 324.68%
NAPS 0.5268 1.3809 1.3907 1.2725 1.2279 1.2047 1.1135 -39.36%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 3.32 3.15 3.18 3.25 3.05 2.77 2.82 -
P/RPS 4.07 4.23 4.56 4.45 3.56 3.33 3.54 9.77%
P/EPS -43.77 85.83 50.56 32.34 26.59 49.29 18.05 -
EY -2.28 1.17 1.98 3.09 3.76 2.03 5.54 -
DY 2.11 1.59 0.00 1.54 1.97 3.25 0.35 232.33%
P/NAPS 6.26 2.27 2.27 2.43 2.23 1.99 2.03 112.29%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 26/01/11 27/10/10 22/06/10 28/04/10 27/01/10 28/10/09 -
Price 3.37 3.25 3.19 3.20 3.38 2.88 2.90 -
P/RPS 4.13 4.36 4.58 4.38 3.94 3.47 3.64 8.80%
P/EPS -44.43 88.56 50.72 31.84 29.47 51.25 18.57 -
EY -2.25 1.13 1.97 3.14 3.39 1.95 5.39 -
DY 2.08 1.54 0.00 1.56 1.78 3.13 0.34 235.60%
P/NAPS 6.36 2.34 2.28 2.39 2.47 2.07 2.09 110.42%

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