[ATLAN] YoY 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- 52.21%
YoY- 80.17%
Quarter Report
View:
Show?
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 37,501 37,097 27,430 25,982 11,118 9,271 14,625 16.98%
PBT 10,199 11,419 1,638 3,417 1,911 -168 -213 -
Tax -654 -289 -646 -936 -534 168 213 -
NP 9,545 11,130 992 2,481 1,377 0 0 -
-
NP to SH 9,545 8,273 992 2,481 1,377 -107 -199 -
-
Tax Rate 6.41% 2.53% 39.44% 27.39% 27.94% - - -
Total Cost 27,956 25,967 26,438 23,501 9,741 9,271 14,625 11.39%
-
Net Worth 329,736 248,768 184,228 181,467 21,336 20,508 23,453 55.32%
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 329,736 248,768 184,228 181,467 21,336 20,508 23,453 55.32%
NOSH 192,828 192,843 157,460 141,771 17,929 17,833 17,767 48.76%
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 25.45% 30.00% 3.62% 9.55% 12.39% 0.00% 0.00% -
ROE 2.89% 3.33% 0.54% 1.37% 6.45% -0.52% -0.85% -
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 19.45 19.24 17.42 18.33 62.01 51.99 82.31 -21.36%
EPS 4.95 4.29 0.63 1.75 7.68 -0.60 -1.12 -
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 14.78 14.63 10.81 10.24 4.38 3.66 5.77 16.96%
EPS 3.76 3.26 0.39 0.98 0.54 -0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.9808 0.7263 0.7154 0.0841 0.0809 0.0925 55.31%
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 11.06 11.38 13.15 12.44 7.90 7.66 8.02 5.50%
P/EPS 43.43 51.05 363.49 130.29 63.80 -663.33 -589.29 -
EY 2.30 1.96 0.28 0.77 1.57 -0.15 -0.17 -
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 10.95 11.33 13.09 16.26 7.39 5.66 5.10 13.57%
P/EPS 43.03 50.82 361.90 170.29 59.64 -490.00 -375.00 -
EY 2.32 1.97 0.28 0.59 1.68 -0.20 -0.27 -
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