[ATLAN] YoY Cumulative Quarter Result on 31-Aug-2005 [#2]

Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 243.04%
YoY- 260.51%
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 321,090 61,306 80,700 74,440 57,502 48,401 21,022 57.45%
PBT 47,612 2,155 14,034 16,574 4,846 5,655 2,204 66.80%
Tax -10,036 -768 -1,051 -939 -1,607 -1,544 -769 53.38%
NP 37,576 1,387 12,983 15,635 3,239 4,111 1,435 72.23%
-
NP to SH 40,913 1,387 12,983 11,677 3,239 4,111 1,435 74.69%
-
Tax Rate 21.08% 35.64% 7.49% 5.67% 33.16% 27.30% 34.89% -
Total Cost 283,514 59,919 67,717 58,805 54,263 44,290 19,587 56.04%
-
Net Worth 313,650 197,305 329,880 248,980 170,704 161,910 21,345 56.43%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 313,650 197,305 329,880 248,980 170,704 161,910 21,345 56.43%
NOSH 230,625 195,352 192,912 193,008 145,900 126,492 17,937 52.99%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 11.70% 2.26% 16.09% 21.00% 5.63% 8.49% 6.83% -
ROE 13.04% 0.70% 3.94% 4.69% 1.90% 2.54% 6.72% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 139.23 31.38 41.83 38.57 39.41 38.26 117.20 2.90%
EPS 16.29 0.71 6.73 6.05 2.22 3.25 8.00 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.01 1.71 1.29 1.17 1.28 1.19 2.24%
Adjusted Per Share Value based on latest NOSH - 192,843
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 126.59 24.17 31.82 29.35 22.67 19.08 8.29 57.44%
EPS 16.13 0.55 5.12 4.60 1.28 1.62 0.57 74.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2366 0.7779 1.3005 0.9816 0.673 0.6383 0.0842 56.42%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 2.95 2.98 2.15 2.19 2.29 2.28 4.90 -
P/RPS 2.12 9.50 5.14 5.68 5.81 5.96 4.18 -10.68%
P/EPS 16.63 419.72 31.95 36.20 103.15 70.15 61.25 -19.51%
EY 6.01 0.24 3.13 2.76 0.97 1.43 1.63 24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.95 1.26 1.70 1.96 1.78 4.12 -10.12%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 30/10/08 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 -
Price 2.58 3.22 2.13 2.18 2.28 2.98 4.58 -
P/RPS 1.85 10.26 5.09 5.65 5.79 7.79 3.91 -11.71%
P/EPS 14.54 453.52 31.65 36.03 102.70 91.69 57.25 -20.40%
EY 6.88 0.22 3.16 2.78 0.97 1.09 1.75 25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 3.19 1.25 1.69 1.95 2.33 3.85 -11.09%

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