[ATLAN] YoY Annualized Quarter Result on 31-Aug-2003 [#2]

Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 26.1%
YoY- 186.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 161,400 148,880 115,004 96,802 42,044 37,462 54,670 19.76%
PBT 28,068 33,148 9,692 11,310 4,408 -1,438 -2,124 -
Tax -2,102 -1,878 -3,214 -3,088 -1,538 1,438 2,124 -
NP 25,966 31,270 6,478 8,222 2,870 0 0 -
-
NP to SH 25,966 23,354 6,478 8,222 2,870 -1,112 -1,840 -
-
Tax Rate 7.49% 5.67% 33.16% 27.30% 34.89% - - -
Total Cost 135,434 117,610 108,526 88,580 39,174 37,462 54,670 16.31%
-
Net Worth 329,880 248,980 170,704 161,910 21,345 20,625 23,398 55.39%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 329,880 248,980 170,704 161,910 21,345 20,625 23,398 55.39%
NOSH 192,912 193,008 145,900 126,492 17,937 17,935 17,726 48.83%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 16.09% 21.00% 5.63% 8.49% 6.83% 0.00% 0.00% -
ROE 7.87% 9.38% 3.79% 5.08% 13.45% -5.39% -7.86% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 83.66 77.14 78.82 76.53 234.39 208.87 308.41 -19.53%
EPS 13.46 12.10 4.44 6.50 16.00 -6.20 -10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.29 1.17 1.28 1.19 1.15 1.32 4.40%
Adjusted Per Share Value based on latest NOSH - 141,771
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 63.63 58.70 45.34 38.16 16.58 14.77 21.55 19.76%
EPS 10.24 9.21 2.55 3.24 1.13 -0.44 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3005 0.9816 0.673 0.6383 0.0842 0.0813 0.0922 55.40%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.15 2.19 2.29 2.28 4.90 3.98 6.60 -
P/RPS 2.57 2.84 2.91 2.98 2.09 1.91 2.14 3.09%
P/EPS 15.97 18.10 51.58 35.08 30.63 -64.19 -63.58 -
EY 6.26 5.53 1.94 2.85 3.27 -1.56 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.70 1.96 1.78 4.12 3.46 5.00 -20.51%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 19/10/01 31/10/00 -
Price 2.13 2.18 2.28 2.98 4.58 2.94 4.20 -
P/RPS 2.55 2.83 2.89 3.89 1.95 1.41 1.36 11.03%
P/EPS 15.82 18.02 51.35 45.85 28.63 -47.42 -40.46 -
EY 6.32 5.55 1.95 2.18 3.49 -2.11 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 1.95 2.33 3.85 2.56 3.18 -14.40%

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