[ATLAN] QoQ TTM Result on 28-Feb-2002 [#4]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
28-Feb-2002 [#4]
Profit Trend
QoQ- 77.51%
YoY- 72.46%
Quarter Report
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 38,162 37,766 35,919 35,475 41,761 47,119 52,473 -19.11%
PBT 2,530 2,005 -74 -919 -4,960 -3,627 -3,672 -
Tax -1,169 -905 -203 584 5,165 4,922 4,967 -
NP 1,361 1,100 -277 -335 205 1,295 1,295 3.36%
-
NP to SH 1,361 1,100 -384 -891 -3,961 -2,871 -2,963 -
-
Tax Rate 46.21% 45.14% - - - - - -
Total Cost 36,801 36,666 36,196 35,810 41,556 45,824 51,178 -19.72%
-
Net Worth 17,923 21,336 19,684 19,908 20,678 20,508 20,571 -8.76%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 17,923 21,336 19,684 19,908 20,678 20,508 20,571 -8.76%
NOSH 17,923 17,929 17,575 17,935 17,826 17,833 17,888 0.13%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 3.57% 2.91% -0.77% -0.94% 0.49% 2.75% 2.47% -
ROE 7.59% 5.16% -1.95% -4.48% -19.16% -14.00% -14.40% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 212.92 210.63 204.37 197.79 234.27 264.22 293.33 -19.21%
EPS 7.59 6.14 -2.18 -4.97 -22.22 -16.10 -16.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.12 1.11 1.16 1.15 1.15 -8.88%
Adjusted Per Share Value based on latest NOSH - 17,935
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 15.05 14.89 14.16 13.99 16.46 18.58 20.69 -19.10%
EPS 0.54 0.43 -0.15 -0.35 -1.56 -1.13 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0841 0.0776 0.0785 0.0815 0.0809 0.0811 -8.73%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 4.10 4.90 4.20 3.38 2.85 3.98 2.78 -
P/RPS 1.93 2.33 2.06 1.71 1.22 1.51 0.95 60.33%
P/EPS 53.99 79.87 -192.23 -68.04 -12.83 -24.72 -16.78 -
EY 1.85 1.25 -0.52 -1.47 -7.80 -4.04 -5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 4.12 3.75 3.05 2.46 3.46 2.42 42.07%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 21/01/03 15/10/02 08/07/02 29/04/02 30/01/02 19/10/01 11/07/01 -
Price 1.88 4.58 4.98 4.88 3.48 2.94 3.10 -
P/RPS 0.88 2.17 2.44 2.47 1.49 1.11 1.06 -11.65%
P/EPS 24.76 74.65 -227.94 -98.23 -15.66 -18.26 -18.72 -
EY 4.04 1.34 -0.44 -1.02 -6.39 -5.48 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 3.85 4.45 4.40 3.00 2.56 2.70 -21.42%

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