[ATLAN] QoQ TTM Result on 28-Feb-2003 [#4]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- 21.82%
YoY- 286.08%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 85,157 63,955 49,091 36,576 38,162 37,766 35,919 77.70%
PBT 8,561 5,684 4,178 2,234 2,530 2,005 -74 -
Tax -1,883 -1,350 -948 -576 -1,169 -905 -203 340.87%
NP 6,678 4,334 3,230 1,658 1,361 1,100 -277 -
-
NP to SH 6,678 4,334 3,230 1,658 1,361 1,100 -384 -
-
Tax Rate 22.00% 23.75% 22.69% 25.78% 46.21% 45.14% - -
Total Cost 78,479 59,621 45,861 34,918 36,801 36,666 36,196 67.43%
-
Net Worth 158,949 181,467 155,808 20,726 17,923 21,336 19,684 301.98%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,596 1,596 178 - - - - -
Div Payout % 23.91% 36.83% 5.53% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 158,949 181,467 155,808 20,726 17,923 21,336 19,684 301.98%
NOSH 141,919 141,771 119,852 17,867 17,923 17,929 17,575 301.98%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 7.84% 6.78% 6.58% 4.53% 3.57% 2.91% -0.77% -
ROE 4.20% 2.39% 2.07% 8.00% 7.59% 5.16% -1.95% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 60.00 45.11 40.96 204.71 212.92 210.63 204.37 -55.79%
EPS 4.71 3.06 2.69 9.28 7.59 6.14 -2.18 -
DPS 1.12 1.13 0.15 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.28 1.30 1.16 1.00 1.19 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 17,867
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 33.57 25.21 19.35 14.42 15.05 14.89 14.16 77.70%
EPS 2.63 1.71 1.27 0.65 0.54 0.43 -0.15 -
DPS 0.63 0.63 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.6266 0.7154 0.6143 0.0817 0.0707 0.0841 0.0776 301.97%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.38 2.28 2.78 1.81 4.10 4.90 4.20 -
P/RPS 3.97 5.05 6.79 0.88 1.93 2.33 2.06 54.80%
P/EPS 50.58 74.58 103.16 19.51 53.99 79.87 -192.23 -
EY 1.98 1.34 0.97 5.13 1.85 1.25 -0.52 -
DY 0.47 0.49 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.78 2.14 1.56 4.10 4.12 3.75 -31.39%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 -
Price 2.22 2.98 2.50 2.19 1.88 4.58 4.98 -
P/RPS 3.70 6.61 6.10 1.07 0.88 2.17 2.44 31.95%
P/EPS 47.18 97.48 92.77 23.60 24.76 74.65 -227.94 -
EY 2.12 1.03 1.08 4.24 4.04 1.34 -0.44 -
DY 0.51 0.38 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 1.92 1.89 1.88 3.85 4.45 -41.68%

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