[ATLAN] YoY TTM Result on 30-Nov-2004 [#3]

Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -42.03%
YoY- -36.66%
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 127,776 147,629 149,972 117,612 85,157 38,162 41,761 20.47%
PBT -130,666 12,300 23,167 8,727 8,561 2,530 -4,960 72.45%
Tax 1,293 -1,464 -2,762 -4,497 -1,883 -1,169 5,165 -20.60%
NP -129,373 10,836 20,405 4,230 6,678 1,361 205 -
-
NP to SH -129,373 10,836 21,505 4,230 6,678 1,361 -3,961 78.74%
-
Tax Rate - 11.90% 11.92% 51.53% 22.00% 46.21% - -
Total Cost 257,149 136,793 129,567 113,382 78,479 36,801 41,556 35.47%
-
Net Worth 199,895 327,359 325,515 815,975 158,949 17,923 20,678 45.92%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - 7,672 3,655 1,991 1,596 - - -
Div Payout % - 70.80% 17.00% 47.08% 23.91% - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 199,895 327,359 325,515 815,975 158,949 17,923 20,678 45.92%
NOSH 197,916 194,857 192,612 642,500 141,919 17,923 17,826 49.33%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin -101.25% 7.34% 13.61% 3.60% 7.84% 3.57% 0.49% -
ROE -64.72% 3.31% 6.61% 0.52% 4.20% 7.59% -19.16% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 64.56 75.76 77.86 18.31 60.00 212.92 234.27 -19.32%
EPS -65.37 5.56 11.16 0.66 4.71 7.59 -22.22 19.69%
DPS 0.00 4.00 1.90 0.31 1.12 0.00 0.00 -
NAPS 1.01 1.68 1.69 1.27 1.12 1.00 1.16 -2.28%
Adjusted Per Share Value based on latest NOSH - 642,500
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 50.37 58.20 59.13 46.37 33.57 15.05 16.46 20.48%
EPS -51.00 4.27 8.48 1.67 2.63 0.54 -1.56 78.76%
DPS 0.00 3.02 1.44 0.79 0.63 0.00 0.00 -
NAPS 0.7881 1.2906 1.2833 3.2169 0.6266 0.0707 0.0815 45.93%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.06 2.13 2.18 2.30 2.38 4.10 2.85 -
P/RPS 4.74 2.81 2.80 12.56 3.97 1.93 1.22 25.36%
P/EPS -4.68 38.30 19.53 349.35 50.58 53.99 -12.83 -15.46%
EY -21.36 2.61 5.12 0.29 1.98 1.85 -7.80 18.27%
DY 0.00 1.88 0.87 0.13 0.47 0.00 0.00 -
P/NAPS 3.03 1.27 1.29 1.81 2.13 4.10 2.46 3.53%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 31/01/07 14/02/06 31/01/05 27/01/04 21/01/03 30/01/02 -
Price 3.20 2.22 2.16 2.16 2.22 1.88 3.48 -
P/RPS 4.96 2.93 2.77 11.80 3.70 0.88 1.49 22.18%
P/EPS -4.90 39.92 19.35 328.09 47.18 24.76 -15.66 -17.59%
EY -20.43 2.50 5.17 0.30 2.12 4.04 -6.39 21.36%
DY 0.00 1.80 0.88 0.14 0.51 0.00 0.00 -
P/NAPS 3.17 1.32 1.28 1.70 1.98 1.88 3.00 0.92%

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