[ATLAN] QoQ TTM Result on 31-May-2003 [#1]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 94.81%
YoY- 941.15%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 107,296 85,157 63,955 49,091 36,576 38,162 37,766 100.72%
PBT 12,032 8,561 5,684 4,178 2,234 2,530 2,005 230.59%
Tax -3,863 -1,883 -1,350 -948 -576 -1,169 -905 163.37%
NP 8,169 6,678 4,334 3,230 1,658 1,361 1,100 281.10%
-
NP to SH 8,169 6,678 4,334 3,230 1,658 1,361 1,100 281.10%
-
Tax Rate 32.11% 22.00% 23.75% 22.69% 25.78% 46.21% 45.14% -
Total Cost 99,127 78,479 59,621 45,861 34,918 36,801 36,666 94.18%
-
Net Worth 132,765 158,949 181,467 155,808 20,726 17,923 21,336 238.68%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 3,409 1,596 1,596 178 - - - -
Div Payout % 41.73% 23.91% 36.83% 5.53% - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 132,765 158,949 181,467 155,808 20,726 17,923 21,336 238.68%
NOSH 132,765 141,919 141,771 119,852 17,867 17,923 17,929 280.37%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 7.61% 7.84% 6.78% 6.58% 4.53% 3.57% 2.91% -
ROE 6.15% 4.20% 2.39% 2.07% 8.00% 7.59% 5.16% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 80.82 60.00 45.11 40.96 204.71 212.92 210.63 -47.22%
EPS 6.15 4.71 3.06 2.69 9.28 7.59 6.14 0.10%
DPS 2.57 1.12 1.13 0.15 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.28 1.30 1.16 1.00 1.19 -10.95%
Adjusted Per Share Value based on latest NOSH - 119,852
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 42.30 33.57 25.21 19.35 14.42 15.05 14.89 100.71%
EPS 3.22 2.63 1.71 1.27 0.65 0.54 0.43 283.22%
DPS 1.34 0.63 0.63 0.07 0.00 0.00 0.00 -
NAPS 0.5234 0.6266 0.7154 0.6143 0.0817 0.0707 0.0841 238.72%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.25 2.38 2.28 2.78 1.81 4.10 4.90 -
P/RPS 2.78 3.97 5.05 6.79 0.88 1.93 2.33 12.50%
P/EPS 36.57 50.58 74.58 103.16 19.51 53.99 79.87 -40.62%
EY 2.73 1.98 1.34 0.97 5.13 1.85 1.25 68.41%
DY 1.14 0.47 0.49 0.05 0.00 0.00 0.00 -
P/NAPS 2.25 2.13 1.78 2.14 1.56 4.10 4.12 -33.21%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 27/01/04 31/10/03 11/08/03 30/04/03 21/01/03 15/10/02 -
Price 2.20 2.22 2.98 2.50 2.19 1.88 4.58 -
P/RPS 2.72 3.70 6.61 6.10 1.07 0.88 2.17 16.26%
P/EPS 35.76 47.18 97.48 92.77 23.60 24.76 74.65 -38.80%
EY 2.80 2.12 1.03 1.08 4.24 4.04 1.34 63.51%
DY 1.17 0.51 0.38 0.06 0.00 0.00 0.00 -
P/NAPS 2.20 1.98 2.33 1.92 1.89 1.88 3.85 -31.16%

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