[ATLAN] QoQ TTM Result on 31-May-2006 [#1]

Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- 0.23%
YoY- 77.23%
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 145,378 147,629 154,916 154,512 148,655 149,972 146,331 -0.43%
PBT -117,607 12,300 12,841 14,061 15,381 23,167 21,836 -
Tax 718 -1,464 -1,355 -990 -2,343 -2,762 -3,702 -
NP -116,889 10,836 11,486 13,071 13,038 20,405 18,134 -
-
NP to SH -116,889 10,836 15,443 14,171 14,138 21,505 15,277 -
-
Tax Rate - 11.90% 10.55% 7.04% 15.23% 11.92% 16.95% -
Total Cost 262,267 136,793 143,430 141,441 135,617 129,567 128,197 61.36%
-
Net Worth 192,441 327,359 329,736 330,183 320,311 325,515 248,768 -15.77%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - 7,672 7,672 7,672 7,672 3,655 3,655 -
Div Payout % - 70.80% 49.68% 54.14% 54.27% 17.00% 23.93% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 192,441 327,359 329,736 330,183 320,311 325,515 248,768 -15.77%
NOSH 192,441 194,857 192,828 193,089 191,803 192,612 192,843 -0.13%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -80.40% 7.34% 7.41% 8.46% 8.77% 13.61% 12.39% -
ROE -60.74% 3.31% 4.68% 4.29% 4.41% 6.61% 6.14% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 75.54 75.76 80.34 80.02 77.50 77.86 75.88 -0.29%
EPS -60.74 5.56 8.01 7.34 7.37 11.16 7.92 -
DPS 0.00 4.00 4.00 4.00 4.00 1.90 1.90 -
NAPS 1.00 1.68 1.71 1.71 1.67 1.69 1.29 -15.65%
Adjusted Per Share Value based on latest NOSH - 193,089
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 57.31 58.20 61.07 60.92 58.61 59.13 57.69 -0.44%
EPS -46.08 4.27 6.09 5.59 5.57 8.48 6.02 -
DPS 0.00 3.02 3.02 3.02 3.02 1.44 1.44 -
NAPS 0.7587 1.2906 1.30 1.3017 1.2628 1.2833 0.9808 -15.77%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.55 2.13 2.15 2.13 2.24 2.18 2.19 -
P/RPS 3.38 2.81 2.68 2.66 2.89 2.80 2.89 11.03%
P/EPS -4.20 38.30 26.85 29.02 30.39 19.53 27.64 -
EY -23.82 2.61 3.72 3.45 3.29 5.12 3.62 -
DY 0.00 1.88 1.86 1.88 1.79 0.87 0.87 -
P/NAPS 2.55 1.27 1.26 1.25 1.34 1.29 1.70 31.13%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 31/01/07 30/10/06 28/07/06 27/04/06 14/02/06 24/10/05 -
Price 2.56 2.22 2.13 2.27 2.13 2.16 2.18 -
P/RPS 3.39 2.93 2.65 2.84 2.75 2.77 2.87 11.77%
P/EPS -4.21 39.92 26.60 30.93 28.90 19.35 27.52 -
EY -23.73 2.50 3.76 3.23 3.46 5.17 3.63 -
DY 0.00 1.80 1.88 1.76 1.88 0.88 0.87 -
P/NAPS 2.56 1.32 1.25 1.33 1.28 1.28 1.69 31.99%

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