[ATLAN] YoY TTM Result on 31-Aug-2004 [#2]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -16.95%
YoY- 68.37%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 125,984 154,916 146,331 116,398 63,955 37,766 47,119 17.80%
PBT -129,486 12,841 21,836 11,223 5,684 2,005 -3,627 81.40%
Tax 1,002 -1,355 -3,702 -3,926 -1,350 -905 4,922 -23.29%
NP -128,484 11,486 18,134 7,297 4,334 1,100 1,295 -
-
NP to SH -128,484 15,443 15,277 7,297 4,334 1,100 -2,871 88.36%
-
Tax Rate - 10.55% 16.95% 34.98% 23.75% 45.14% - -
Total Cost 254,468 143,430 128,197 109,101 59,621 36,666 45,824 33.05%
-
Net Worth 195,535 329,736 248,768 184,228 181,467 21,336 20,508 45.59%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - 7,672 3,655 3,410 1,596 - - -
Div Payout % - 49.68% 23.93% 46.74% 36.83% - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 195,535 329,736 248,768 184,228 181,467 21,336 20,508 45.59%
NOSH 193,600 192,828 192,843 157,460 141,771 17,929 17,833 48.77%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin -101.98% 7.41% 12.39% 6.27% 6.78% 2.91% 2.75% -
ROE -65.71% 4.68% 6.14% 3.96% 2.39% 5.16% -14.00% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 65.07 80.34 75.88 73.92 45.11 210.63 264.22 -20.82%
EPS -66.37 8.01 7.92 4.63 3.06 6.14 -16.10 26.61%
DPS 0.00 4.00 1.90 2.17 1.13 0.00 0.00 -
NAPS 1.01 1.71 1.29 1.17 1.28 1.19 1.15 -2.13%
Adjusted Per Share Value based on latest NOSH - 157,460
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 49.67 61.07 57.69 45.89 25.21 14.89 18.58 17.79%
EPS -50.65 6.09 6.02 2.88 1.71 0.43 -1.13 88.41%
DPS 0.00 3.02 1.44 1.34 0.63 0.00 0.00 -
NAPS 0.7709 1.30 0.9808 0.7263 0.7154 0.0841 0.0809 45.57%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 2.98 2.15 2.19 2.29 2.28 4.90 3.98 -
P/RPS 4.58 2.68 2.89 3.10 5.05 2.33 1.51 20.30%
P/EPS -4.49 26.85 27.64 49.42 74.58 79.87 -24.72 -24.73%
EY -22.27 3.72 3.62 2.02 1.34 1.25 -4.04 32.89%
DY 0.00 1.86 0.87 0.95 0.49 0.00 0.00 -
P/NAPS 2.95 1.26 1.70 1.96 1.78 4.12 3.46 -2.62%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/10/07 30/10/06 24/10/05 29/10/04 31/10/03 15/10/02 19/10/01 -
Price 3.22 2.13 2.18 2.28 2.98 4.58 2.94 -
P/RPS 4.95 2.65 2.87 3.08 6.61 2.17 1.11 28.28%
P/EPS -4.85 26.60 27.52 49.20 97.48 74.65 -18.26 -19.81%
EY -20.61 3.76 3.63 2.03 1.03 1.34 -5.48 24.69%
DY 0.00 1.88 0.87 0.95 0.38 0.00 0.00 -
P/NAPS 3.19 1.25 1.69 1.95 2.33 3.85 2.56 3.73%

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