[NAMFATT] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 59.27%
YoY- 105.46%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 514,144 546,024 473,680 444,446 420,814 421,124 281,968 49.19%
PBT 91,714 123,122 22,464 24,789 26,469 27,994 33,232 96.63%
Tax -14,368 -13,982 -11,312 -3,655 -13,200 -14,604 -15,592 -5.29%
NP 77,346 109,140 11,152 21,134 13,269 13,390 17,640 167.65%
-
NP to SH 77,346 109,140 11,152 21,134 13,269 13,390 17,640 167.65%
-
Tax Rate 15.67% 11.36% 50.36% 14.74% 49.87% 52.17% 46.92% -
Total Cost 436,797 436,884 462,528 423,312 407,545 407,734 264,328 39.73%
-
Net Worth 186,877 227,832 173,721 161,928 160,988 159,143 156,454 12.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 186,877 227,832 173,721 161,928 160,988 159,143 156,454 12.56%
NOSH 97,332 91,498 91,432 91,484 91,470 91,461 91,493 4.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.04% 19.99% 2.35% 4.76% 3.15% 3.18% 6.26% -
ROE 41.39% 47.90% 6.42% 13.05% 8.24% 8.41% 11.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 528.24 596.75 518.07 485.81 460.05 460.44 308.18 43.17%
EPS 79.47 119.28 14.80 23.10 14.51 14.64 19.28 156.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.49 1.90 1.77 1.76 1.74 1.71 8.02%
Adjusted Per Share Value based on latest NOSH - 91,497
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 138.34 146.92 127.45 119.59 113.23 113.31 75.87 49.19%
EPS 20.81 29.37 3.00 5.69 3.57 3.60 4.75 167.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.613 0.4674 0.4357 0.4332 0.4282 0.421 12.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.85 0.55 0.45 0.00 0.00 0.00 0.00 -
P/RPS 0.16 0.09 0.09 0.00 0.00 0.00 0.00 -
P/EPS 1.07 0.46 3.69 0.00 0.00 0.00 0.00 -
EY 93.49 216.87 27.10 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.22 0.24 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 26/05/03 27/02/03 25/11/02 28/08/02 23/05/02 -
Price 0.77 0.86 0.50 0.49 0.00 0.00 0.00 -
P/RPS 0.15 0.14 0.10 0.10 0.00 0.00 0.00 -
P/EPS 0.97 0.72 4.10 2.12 0.00 0.00 0.00 -
EY 103.20 138.70 24.39 47.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.26 0.28 0.00 0.00 0.00 -

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