[ATLAN] QoQ TTM Result on 30-Nov-2002 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
21-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 23.73%
YoY- 134.36%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 63,955 49,091 36,576 38,162 37,766 35,919 35,475 47.96%
PBT 5,684 4,178 2,234 2,530 2,005 -74 -919 -
Tax -1,350 -948 -576 -1,169 -905 -203 584 -
NP 4,334 3,230 1,658 1,361 1,100 -277 -335 -
-
NP to SH 4,334 3,230 1,658 1,361 1,100 -384 -891 -
-
Tax Rate 23.75% 22.69% 25.78% 46.21% 45.14% - - -
Total Cost 59,621 45,861 34,918 36,801 36,666 36,196 35,810 40.34%
-
Net Worth 181,467 155,808 20,726 17,923 21,336 19,684 19,908 334.60%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 1,596 178 - - - - - -
Div Payout % 36.83% 5.53% - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 181,467 155,808 20,726 17,923 21,336 19,684 19,908 334.60%
NOSH 141,771 119,852 17,867 17,923 17,929 17,575 17,935 295.32%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 6.78% 6.58% 4.53% 3.57% 2.91% -0.77% -0.94% -
ROE 2.39% 2.07% 8.00% 7.59% 5.16% -1.95% -4.48% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 45.11 40.96 204.71 212.92 210.63 204.37 197.79 -62.57%
EPS 3.06 2.69 9.28 7.59 6.14 -2.18 -4.97 -
DPS 1.13 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.16 1.00 1.19 1.12 1.11 9.93%
Adjusted Per Share Value based on latest NOSH - 17,923
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 25.21 19.35 14.42 15.05 14.89 14.16 13.99 47.92%
EPS 1.71 1.27 0.65 0.54 0.43 -0.15 -0.35 -
DPS 0.63 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7154 0.6143 0.0817 0.0707 0.0841 0.0776 0.0785 334.54%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.28 2.78 1.81 4.10 4.90 4.20 3.38 -
P/RPS 5.05 6.79 0.88 1.93 2.33 2.06 1.71 105.43%
P/EPS 74.58 103.16 19.51 53.99 79.87 -192.23 -68.04 -
EY 1.34 0.97 5.13 1.85 1.25 -0.52 -1.47 -
DY 0.49 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.14 1.56 4.10 4.12 3.75 3.05 -30.09%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 29/04/02 -
Price 2.98 2.50 2.19 1.88 4.58 4.98 4.88 -
P/RPS 6.61 6.10 1.07 0.88 2.17 2.44 2.47 92.40%
P/EPS 97.48 92.77 23.60 24.76 74.65 -227.94 -98.23 -
EY 1.03 1.08 4.24 4.04 1.34 -0.44 -1.02 -
DY 0.38 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.92 1.89 1.88 3.85 4.45 4.40 -34.47%

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