[NAMFATT] QoQ Cumulative 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- 30.82%
YoY- -32.58%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 753,217 405,753 197,868 613,536 420,410 304,417 126,190 228.69%
PBT 55,443 28,402 13,599 48,236 32,754 14,847 7,812 268.86%
Tax -15,989 -6,076 22 -15,067 -7,399 -5,071 -1,340 421.38%
NP 39,454 22,326 13,621 33,169 25,355 9,776 6,472 233.34%
-
NP to SH 27,084 17,483 11,837 33,169 25,355 9,776 6,472 159.46%
-
Tax Rate 28.84% 21.39% -0.16% 31.24% 22.59% 34.16% 17.15% -
Total Cost 713,763 383,427 184,247 580,367 395,055 294,641 119,718 228.44%
-
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 6.24% 4.06% 2.80% 5.76% 4.51% 1.57% 1.15% -
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 346.80 188.46 93.44 307.69 215.39 143.24 62.78 212.16%
EPS 7.29 4.70 3.18 16.66 12.99 4.60 3.22 72.33%
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 202.67 109.18 53.24 165.08 113.12 81.91 33.95 228.72%
EPS 7.29 4.70 3.18 8.92 6.82 2.63 1.74 159.66%
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 0.12 0.21 0.50 0.18 0.28 0.47 1.24 -78.89%
P/EPS 3.45 4.93 8.41 3.25 4.62 14.57 24.22 -72.69%
EY 29.00 20.30 11.89 30.80 21.65 6.87 4.13 266.25%
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 0.11 0.20 0.41 0.16 0.26 0.47 1.19 -79.52%
P/EPS 3.13 4.68 6.80 3.01 4.23 14.57 23.29 -73.73%
EY 31.97 21.37 14.71 33.27 23.62 6.87 4.29 281.05%
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