[ATLAN] YoY Quarter Result on 29-Feb-2008 [#4]

Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 262.74%
YoY- 101.31%
View:
Show?
Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 205,637 194,921 166,207 18,524 36,142 38,393 39,710 31.51%
PBT -5,238 29,942 2,878 1,891 -133,412 -3,505 4,281 -
Tax -8,605 372 -2,308 -168 2,177 -5 -424 65.11%
NP -13,843 30,314 570 1,723 -131,235 -3,510 3,857 -
-
NP to SH -19,124 26,075 140 1,723 -131,235 -3,510 3,857 -
-
Tax Rate - -1.24% 80.19% 8.88% - - 9.90% -
Total Cost 219,480 164,607 165,637 16,801 167,377 41,903 35,853 35.23%
-
Net Worth 133,629 311,457 308,000 223,450 192,441 320,311 248,602 -9.82%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 17,649 13,640 4,666 - - 7,672 3,655 29.99%
Div Payout % 0.00% 52.31% 3,333.33% - - 0.00% 94.79% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 133,629 311,457 308,000 223,450 192,441 320,311 248,602 -9.82%
NOSH 252,131 227,340 233,333 205,000 192,441 191,803 182,796 5.50%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin -6.73% 15.55% 0.34% 9.30% -363.11% -9.14% 9.71% -
ROE -14.31% 8.37% 0.05% 0.77% -68.19% -1.10% 1.55% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 81.56 85.74 71.23 9.04 18.78 20.02 21.72 24.65%
EPS -7.59 11.47 0.06 0.84 -68.20 -1.83 2.11 -
DPS 7.00 6.00 2.00 0.00 0.00 4.00 2.00 23.20%
NAPS 0.53 1.37 1.32 1.09 1.00 1.67 1.36 -14.52%
Adjusted Per Share Value based on latest NOSH - 205,000
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 81.07 76.85 65.53 7.30 14.25 15.14 15.66 31.50%
EPS -7.54 10.28 0.06 0.68 -51.74 -1.38 1.52 -
DPS 6.96 5.38 1.84 0.00 0.00 3.02 1.44 30.01%
NAPS 0.5268 1.2279 1.2143 0.8809 0.7587 1.2628 0.9801 -9.82%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 3.32 3.05 2.73 3.00 2.55 2.24 2.17 -
P/RPS 4.07 3.56 3.83 33.20 13.58 11.19 9.99 -13.89%
P/EPS -43.77 26.59 4,550.00 356.94 -3.74 -122.40 102.84 -
EY -2.28 3.76 0.02 0.28 -26.74 -0.82 0.97 -
DY 2.11 1.97 0.73 0.00 0.00 1.79 0.92 14.82%
P/NAPS 6.26 2.23 2.07 2.75 2.55 1.34 1.60 25.51%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 29/04/11 28/04/10 28/04/09 30/04/08 27/04/07 27/04/06 29/04/05 -
Price 3.37 3.38 2.73 3.00 2.56 2.13 2.17 -
P/RPS 4.13 3.94 3.83 33.20 13.63 10.64 9.99 -13.68%
P/EPS -44.43 29.47 4,550.00 356.94 -3.75 -116.39 102.84 -
EY -2.25 3.39 0.02 0.28 -26.64 -0.86 0.97 -
DY 2.08 1.78 0.73 0.00 0.00 1.88 0.92 14.55%
P/NAPS 6.36 2.47 2.07 2.75 2.56 1.28 1.60 25.84%

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