[NAMFATT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.17%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 648,690 608,002 400,156 699,412 604,125 635,112 708,908 -5.74%
PBT 35,781 31,826 19,524 46,130 55,213 54,918 49,040 -18.93%
Tax -8,789 -8,990 -4,216 -12,867 -16,536 -15,476 -14,896 -29.63%
NP 26,992 22,836 15,308 33,263 38,677 39,442 34,144 -14.49%
-
NP to SH 24,145 19,906 12,844 31,602 36,397 37,532 32,380 -17.75%
-
Tax Rate 24.56% 28.25% 21.59% 27.89% 29.95% 28.18% 30.38% -
Total Cost 621,698 585,166 384,848 666,149 565,448 595,670 674,764 -5.30%
-
Net Worth 799,473 794,754 802,750 940,539 996,711 981,034 965,458 -11.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 799,473 794,754 802,750 940,539 996,711 981,034 965,458 -11.80%
NOSH 371,848 371,380 373,372 371,754 371,907 371,603 371,330 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.16% 3.76% 3.83% 4.76% 6.40% 6.21% 4.82% -
ROE 3.02% 2.50% 1.60% 3.36% 3.65% 3.83% 3.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 174.45 163.71 107.17 188.14 162.44 170.91 190.91 -5.82%
EPS 6.49 5.36 3.44 8.50 9.79 10.10 8.72 -17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.14 2.15 2.53 2.68 2.64 2.60 -11.88%
Adjusted Per Share Value based on latest NOSH - 370,510
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 174.54 163.60 107.67 188.19 162.55 170.89 190.75 -5.74%
EPS 6.50 5.36 3.46 8.50 9.79 10.10 8.71 -17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1511 2.1384 2.16 2.5307 2.6819 2.6397 2.5978 -11.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.76 0.80 0.44 0.38 0.38 0.41 -
P/RPS 0.40 0.46 0.75 0.23 0.23 0.22 0.21 53.59%
P/EPS 10.63 14.18 23.26 5.18 3.88 3.76 4.70 72.21%
EY 9.41 7.05 4.30 19.32 25.75 26.58 21.27 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.37 0.17 0.14 0.14 0.16 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 15/02/07 23/11/06 07/09/06 13/06/06 -
Price 0.60 0.69 0.70 0.61 0.46 0.38 0.36 -
P/RPS 0.34 0.42 0.65 0.32 0.28 0.22 0.19 47.34%
P/EPS 9.24 12.87 20.35 7.18 4.70 3.76 4.13 70.97%
EY 10.82 7.77 4.91 13.94 21.28 26.58 24.22 -41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.33 0.24 0.17 0.14 0.14 58.67%

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