[NAMFATT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.31%
YoY- 82.9%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,019,830 753,217 405,753 197,868 613,536 420,410 304,417 123.39%
PBT 36,976 55,443 28,402 13,599 48,236 32,754 14,847 83.42%
Tax -8,211 -15,989 -6,076 22 -15,067 -7,399 -5,071 37.76%
NP 28,765 39,454 22,326 13,621 33,169 25,355 9,776 104.93%
-
NP to SH 27,281 27,084 17,483 11,837 33,169 25,355 9,776 97.84%
-
Tax Rate 22.21% 28.84% 21.39% -0.16% 31.24% 22.59% 34.16% -
Total Cost 991,065 713,763 383,427 184,247 580,367 395,055 294,641 123.99%
-
Net Worth 595,982 434,386 430,591 423,506 576,267 562,143 622,688 -2.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 595,982 434,386 430,591 423,506 576,267 562,143 622,688 -2.87%
NOSH 223,214 217,193 215,295 211,753 199,400 195,188 212,521 3.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.82% 5.24% 5.50% 6.88% 5.41% 6.03% 3.21% -
ROE 4.58% 6.24% 4.06% 2.80% 5.76% 4.51% 1.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 456.88 346.80 188.46 93.44 307.69 215.39 143.24 116.22%
EPS 7.34 7.29 4.70 3.18 16.66 12.99 4.60 36.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.00 2.00 2.00 2.89 2.88 2.93 -5.99%
Adjusted Per Share Value based on latest NOSH - 211,753
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 274.41 202.67 109.18 53.24 165.08 113.12 81.91 123.40%
EPS 7.34 7.29 4.70 3.18 8.92 6.82 2.63 97.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6036 1.1688 1.1586 1.1395 1.5506 1.5126 1.6755 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.43 0.40 0.47 0.54 0.60 0.67 -
P/RPS 0.08 0.12 0.21 0.50 0.18 0.28 0.47 -69.18%
P/EPS 3.03 3.45 4.93 8.41 3.25 4.62 14.57 -64.79%
EY 33.03 29.00 20.30 11.89 30.80 21.65 6.87 184.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.20 0.24 0.19 0.21 0.23 -28.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 12/08/05 18/05/05 25/02/05 03/11/04 05/08/04 -
Price 0.38 0.39 0.38 0.38 0.50 0.55 0.67 -
P/RPS 0.08 0.11 0.20 0.41 0.16 0.26 0.47 -69.18%
P/EPS 3.11 3.13 4.68 6.80 3.01 4.23 14.57 -64.18%
EY 32.16 31.97 21.37 14.71 33.27 23.62 6.87 179.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.19 0.19 0.17 0.19 0.23 -28.11%

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