[ATLAN] QoQ TTM Result on 31-Aug-2002 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
15-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-Aug-2002 [#2]
Profit Trend
QoQ- 386.46%
YoY- 138.31%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 49,091 36,576 38,162 37,766 35,919 35,475 41,761 11.39%
PBT 4,178 2,234 2,530 2,005 -74 -919 -4,960 -
Tax -948 -576 -1,169 -905 -203 584 5,165 -
NP 3,230 1,658 1,361 1,100 -277 -335 205 529.54%
-
NP to SH 3,230 1,658 1,361 1,100 -384 -891 -3,961 -
-
Tax Rate 22.69% 25.78% 46.21% 45.14% - - - -
Total Cost 45,861 34,918 36,801 36,666 36,196 35,810 41,556 6.79%
-
Net Worth 155,808 20,726 17,923 21,336 19,684 19,908 20,678 284.81%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 178 - - - - - - -
Div Payout % 5.53% - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 155,808 20,726 17,923 21,336 19,684 19,908 20,678 284.81%
NOSH 119,852 17,867 17,923 17,929 17,575 17,935 17,826 256.64%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 6.58% 4.53% 3.57% 2.91% -0.77% -0.94% 0.49% -
ROE 2.07% 8.00% 7.59% 5.16% -1.95% -4.48% -19.16% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 40.96 204.71 212.92 210.63 204.37 197.79 234.27 -68.76%
EPS 2.69 9.28 7.59 6.14 -2.18 -4.97 -22.22 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.16 1.00 1.19 1.12 1.11 1.16 7.89%
Adjusted Per Share Value based on latest NOSH - 17,929
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 19.35 14.42 15.05 14.89 14.16 13.99 16.46 11.39%
EPS 1.27 0.65 0.54 0.43 -0.15 -0.35 -1.56 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.0817 0.0707 0.0841 0.0776 0.0785 0.0815 284.90%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 2.78 1.81 4.10 4.90 4.20 3.38 2.85 -
P/RPS 6.79 0.88 1.93 2.33 2.06 1.71 1.22 214.38%
P/EPS 103.16 19.51 53.99 79.87 -192.23 -68.04 -12.83 -
EY 0.97 5.13 1.85 1.25 -0.52 -1.47 -7.80 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.56 4.10 4.12 3.75 3.05 2.46 -8.87%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 11/08/03 30/04/03 21/01/03 15/10/02 08/07/02 29/04/02 30/01/02 -
Price 2.50 2.19 1.88 4.58 4.98 4.88 3.48 -
P/RPS 6.10 1.07 0.88 2.17 2.44 2.47 1.49 156.13%
P/EPS 92.77 23.60 24.76 74.65 -227.94 -98.23 -15.66 -
EY 1.08 4.24 4.04 1.34 -0.44 -1.02 -6.39 -
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.89 1.88 3.85 4.45 4.40 3.00 -25.75%

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