[ATLAN] QoQ Quarter Result on 31-May-2014 [#1]

Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -43.64%
YoY- -92.61%
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 203,124 175,732 175,227 176,573 205,893 203,593 174,349 10.75%
PBT 26,655 17,774 18,452 19,332 35,278 45,149 12,747 63.74%
Tax -7,919 -4,895 -6,759 -6,675 -12,607 -5,735 -6,457 14.61%
NP 18,736 12,879 11,693 12,657 22,671 39,414 6,290 107.43%
-
NP to SH 14,642 10,658 10,305 10,861 19,271 35,599 4,619 116.24%
-
Tax Rate 29.71% 27.54% 36.63% 34.53% 35.74% 12.70% 50.66% -
Total Cost 184,388 162,853 163,534 163,916 183,222 164,179 168,059 6.39%
-
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - 25,365 63,412 - 50,730 63,412 - -
Div Payout % - 237.99% 615.36% - 263.25% 178.13% - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 398,230 408,376 423,595 454,033 443,887 476,861 504,763 -14.65%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 9.22% 7.33% 6.67% 7.17% 11.01% 19.36% 3.61% -
ROE 3.68% 2.61% 2.43% 2.39% 4.34% 7.47% 0.92% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 80.08 69.28 69.08 69.61 81.17 80.27 68.74 10.74%
EPS 5.77 4.20 4.06 4.28 7.60 14.03 1.82 116.26%
DPS 0.00 10.00 25.00 0.00 20.00 25.00 0.00 -
NAPS 1.57 1.61 1.67 1.79 1.75 1.88 1.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 253,650
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 80.08 69.28 69.08 69.61 81.17 80.27 68.74 10.74%
EPS 5.77 4.20 4.06 4.28 7.60 14.03 1.82 116.26%
DPS 0.00 10.00 25.00 0.00 20.00 25.00 0.00 -
NAPS 1.57 1.61 1.67 1.79 1.75 1.88 1.99 -14.65%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 4.77 4.82 4.50 4.66 4.74 4.69 4.77 -
P/RPS 5.96 6.96 6.51 6.69 5.84 5.84 6.94 -9.67%
P/EPS 82.63 114.71 110.76 108.83 62.39 33.42 261.94 -53.75%
EY 1.21 0.87 0.90 0.92 1.60 2.99 0.38 116.89%
DY 0.00 2.07 5.56 0.00 4.22 5.33 0.00 -
P/NAPS 3.04 2.99 2.69 2.60 2.71 2.49 2.40 17.11%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 14/01/15 14/10/14 16/07/14 29/04/14 15/01/14 16/10/13 -
Price 4.69 4.70 5.00 4.70 4.60 4.70 5.05 -
P/RPS 5.86 6.78 7.24 6.75 5.67 5.86 7.35 -14.05%
P/EPS 81.25 111.86 123.07 109.76 60.55 33.49 277.32 -55.98%
EY 1.23 0.89 0.81 0.91 1.65 2.99 0.36 127.35%
DY 0.00 2.13 5.00 0.00 4.35 5.32 0.00 -
P/NAPS 2.99 2.92 2.99 2.63 2.63 2.50 2.54 11.52%

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