[NAMFATT] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1.89%
YoY- -32.58%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,004,289 811,506 791,472 613,536 560,546 608,834 504,760 58.12%
PBT 73,924 56,804 54,396 48,236 43,672 29,694 31,248 77.45%
Tax -21,318 -12,152 88 -15,067 -9,865 -10,142 -5,360 150.81%
NP 52,605 44,652 54,484 33,169 33,806 19,552 25,888 60.36%
-
NP to SH 36,112 34,966 47,348 33,169 33,806 19,552 25,888 24.81%
-
Tax Rate 28.84% 21.39% -0.16% 31.24% 22.59% 34.16% 17.15% -
Total Cost 951,684 766,854 736,988 580,367 526,740 589,282 478,872 58.00%
-
Net Worth 434,386 430,591 423,506 576,267 562,143 622,688 562,782 -15.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 434,386 430,591 423,506 576,267 562,143 622,688 562,782 -15.84%
NOSH 217,193 215,295 211,753 199,400 195,188 212,521 200,993 5.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.24% 5.50% 6.88% 5.41% 6.03% 3.21% 5.13% -
ROE 8.31% 8.12% 11.18% 5.76% 6.01% 3.14% 4.60% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 462.39 376.93 373.77 307.69 287.18 286.48 251.13 50.16%
EPS 9.72 9.40 12.72 16.66 17.32 9.20 12.88 -17.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.89 2.88 2.93 2.80 -20.07%
Adjusted Per Share Value based on latest NOSH - 192,201
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 270.22 218.35 212.96 165.08 150.83 163.82 135.82 58.12%
EPS 9.72 9.41 12.74 8.92 9.10 5.26 6.97 24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1688 1.1586 1.1395 1.5506 1.5126 1.6755 1.5143 -15.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.40 0.47 0.54 0.60 0.67 0.78 -
P/RPS 0.09 0.11 0.13 0.18 0.21 0.23 0.31 -56.12%
P/EPS 2.59 2.46 2.10 3.25 3.46 7.28 6.06 -43.23%
EY 38.67 40.60 47.57 30.80 28.87 13.73 16.51 76.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.24 0.19 0.21 0.23 0.28 -14.83%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 12/08/05 18/05/05 25/02/05 03/11/04 05/08/04 05/05/04 -
Price 0.39 0.38 0.38 0.50 0.55 0.67 0.75 -
P/RPS 0.08 0.10 0.10 0.16 0.19 0.23 0.30 -58.53%
P/EPS 2.35 2.34 1.70 3.01 3.18 7.28 5.82 -45.34%
EY 42.63 42.74 58.84 33.27 31.49 13.73 17.17 83.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.17 0.19 0.23 0.27 -18.11%

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