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

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.77%
YoY- 15.84%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 486,518 304,001 100,039 699,412 453,094 317,556 177,227 95.93%
PBT 26,836 15,913 4,881 46,130 41,410 27,459 12,260 68.50%
Tax -6,592 -4,495 -1,054 -12,867 -12,402 -7,738 -3,724 46.28%
NP 20,244 11,418 3,827 33,263 29,008 19,721 8,536 77.74%
-
NP to SH 18,109 9,953 3,211 31,602 27,298 18,766 8,095 70.96%
-
Tax Rate 24.56% 28.25% 21.59% 27.89% 29.95% 28.18% 30.38% -
Total Cost 466,274 292,583 96,212 666,149 424,086 297,835 168,691 96.83%
-
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 2.27% 1.25% 0.40% 3.36% 2.74% 1.91% 0.84% -
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 130.84 81.86 26.79 188.14 121.83 85.46 47.73 95.74%
EPS 4.87 2.68 0.86 8.50 7.34 5.05 2.18 70.80%
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 130.91 81.80 26.92 188.19 121.91 85.44 47.69 95.92%
EPS 4.87 2.68 0.86 8.50 7.35 5.05 2.18 70.80%
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 0.53 0.93 2.99 0.23 0.31 0.44 0.86 -27.55%
P/EPS 14.17 28.36 93.02 5.18 5.18 7.52 18.81 -17.19%
EY 7.06 3.53 1.07 19.32 19.32 13.29 5.32 20.74%
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 0.46 0.84 2.61 0.32 0.38 0.44 0.75 -27.79%
P/EPS 12.32 25.75 81.40 7.18 6.27 7.52 16.51 -17.71%
EY 8.12 3.88 1.23 13.94 15.96 13.29 6.06 21.51%
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