[ATLAN] YoY Annualized Quarter Result on 29-Feb-2004 [#4]

Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -11.46%
YoY- 392.7%
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 145,378 148,655 129,395 107,296 36,576 35,475 55,723 17.32%
PBT -117,606 15,382 10,108 12,034 2,235 -917 -3,970 75.85%
Tax 718 -1,243 -3,269 -3,865 -577 917 3,970 -24.78%
NP -116,888 14,139 6,839 8,169 1,658 0 0 -
-
NP to SH -166,888 14,139 6,839 8,169 1,658 -1,132 -3,234 92.89%
-
Tax Rate - 8.08% 32.34% 32.12% 25.82% - - -
Total Cost 262,266 134,516 122,556 99,127 34,918 35,475 55,723 29.43%
-
Net Worth 192,329 322,570 209,482 153,831 20,792 19,881 21,037 44.57%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - 7,726 3,080 3,315 - - - -
Div Payout % - 54.64% 45.05% 40.58% - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 192,329 322,570 209,482 153,831 20,792 19,881 21,037 44.57%
NOSH 192,329 193,155 154,031 132,613 17,924 17,911 17,828 48.62%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -80.40% 9.51% 5.29% 7.61% 4.53% 0.00% 0.00% -
ROE -86.77% 4.38% 3.26% 5.31% 7.97% -5.69% -15.37% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.59 76.96 84.01 80.91 204.06 198.06 312.56 -21.05%
EPS -60.77 7.32 4.44 6.16 9.25 -6.32 -18.14 22.31%
DPS 0.00 4.00 2.00 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.67 1.36 1.16 1.16 1.11 1.18 -2.71%
Adjusted Per Share Value based on latest NOSH - 132,765
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 57.31 58.61 51.01 42.30 14.42 13.99 21.97 17.31%
EPS -65.79 5.57 2.70 3.22 0.65 -0.45 -1.27 93.01%
DPS 0.00 3.05 1.21 1.31 0.00 0.00 0.00 -
NAPS 0.7582 1.2717 0.8259 0.6065 0.082 0.0784 0.0829 44.58%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.55 2.24 2.17 2.25 1.81 3.38 3.00 -
P/RPS 3.37 2.91 2.58 2.78 0.89 1.71 0.96 23.26%
P/EPS -2.94 30.60 48.87 36.53 19.57 -53.48 -16.54 -25.00%
EY -34.03 3.27 2.05 2.74 5.11 -1.87 -6.05 33.34%
DY 0.00 1.79 0.92 1.11 0.00 0.00 0.00 -
P/NAPS 2.55 1.34 1.60 1.94 1.56 3.05 2.54 0.06%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 27/04/06 29/04/05 29/04/04 30/04/03 29/04/02 30/04/01 -
Price 2.56 2.13 2.17 2.20 2.19 4.88 2.22 -
P/RPS 3.39 2.77 2.58 2.72 1.07 2.46 0.71 29.74%
P/EPS -2.95 29.10 48.87 35.71 23.68 -77.22 -12.24 -21.10%
EY -33.90 3.44 2.05 2.80 4.22 -1.30 -8.17 26.75%
DY 0.00 1.88 0.92 1.14 0.00 0.00 0.00 -
P/NAPS 2.56 1.28 1.60 1.90 1.89 4.40 1.88 5.27%

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