[NAMFATT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1857.32%
YoY- 715.09%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 126,190 519,987 385,608 273,012 118,420 444,446 315,611 -45.69%
PBT 7,812 59,774 68,786 61,561 5,616 24,789 19,852 -46.26%
Tax -1,340 -10,578 -10,776 -6,991 -2,828 -3,655 -9,900 -73.60%
NP 6,472 49,196 58,010 54,570 2,788 21,134 9,952 -24.91%
-
NP to SH 6,472 49,196 58,010 54,570 2,788 21,134 9,952 -24.91%
-
Tax Rate 17.15% 17.70% 15.67% 11.36% 50.36% 14.74% 49.87% -
Total Cost 119,718 470,791 327,598 218,442 115,632 423,312 305,659 -46.43%
-
Net Worth 562,782 407,934 186,877 227,832 173,721 161,928 160,988 130.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 562,782 407,934 186,877 227,832 173,721 161,928 160,988 130.16%
NOSH 200,993 135,077 97,332 91,498 91,432 91,484 91,470 68.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.13% 9.46% 15.04% 19.99% 2.35% 4.76% 3.15% -
ROE 1.15% 12.06% 31.04% 23.95% 1.60% 13.05% 6.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 62.78 384.95 396.18 298.38 129.52 485.81 345.04 -67.85%
EPS 3.22 36.40 59.60 59.64 3.70 23.10 10.88 -55.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 3.02 1.92 2.49 1.90 1.77 1.76 36.24%
Adjusted Per Share Value based on latest NOSH - 91,503
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.95 139.91 103.76 73.46 31.86 119.59 84.92 -45.70%
EPS 1.74 13.24 15.61 14.68 0.75 5.69 2.68 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5143 1.0976 0.5028 0.613 0.4674 0.4357 0.4332 130.15%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.78 0.75 0.85 0.55 0.45 0.00 0.00 -
P/RPS 1.24 0.19 0.21 0.18 0.35 0.00 0.00 -
P/EPS 24.22 2.06 1.43 0.92 14.76 0.00 0.00 -
EY 4.13 48.56 70.12 108.44 6.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.44 0.22 0.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 20/02/04 19/11/03 20/08/03 26/05/03 27/02/03 25/11/02 -
Price 0.75 0.83 0.77 0.86 0.50 0.49 0.00 -
P/RPS 1.19 0.22 0.19 0.29 0.39 0.10 0.00 -
P/EPS 23.29 2.28 1.29 1.44 16.40 2.12 0.00 -
EY 4.29 43.88 77.40 69.35 6.10 47.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.40 0.35 0.26 0.28 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