[NAMFATT] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
12-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -52.3%
YoY- 70.88%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 177,227 266,612 347,464 207,885 197,868 193,127 115,993 32.69%
PBT 12,260 -18,467 27,042 14,803 13,599 15,481 17,907 -22.33%
Tax -3,724 7,777 -9,913 -6,098 22 -7,666 -2,328 36.81%
NP 8,536 -10,690 17,129 8,705 13,621 7,815 15,579 -33.06%
-
NP to SH 8,095 186 9,602 5,646 11,837 7,815 15,579 -35.39%
-
Tax Rate 30.38% - 36.66% 41.19% -0.16% 49.52% 13.00% -
Total Cost 168,691 277,302 330,335 199,180 184,247 185,312 100,414 41.36%
-
Net Worth 965,458 923,333 441,471 446,245 423,506 384,403 547,164 46.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 965,458 923,333 441,471 446,245 423,506 384,403 547,164 46.06%
NOSH 371,330 461,666 220,735 223,122 211,753 192,201 189,987 56.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.82% -4.01% 4.93% 4.19% 6.88% 4.05% 13.43% -
ROE 0.84% 0.02% 2.18% 1.27% 2.80% 2.03% 2.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.73 57.75 157.41 93.17 93.44 100.48 61.05 -15.14%
EPS 2.18 0.05 2.58 1.52 3.18 4.60 8.20 -58.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.00 2.00 2.00 2.00 2.00 2.88 -6.59%
Adjusted Per Share Value based on latest NOSH - 223,122
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.69 71.74 93.49 55.94 53.24 51.96 31.21 32.69%
EPS 2.18 0.05 2.58 1.52 3.18 2.10 4.19 -35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5978 2.4844 1.1879 1.2007 1.1395 1.0343 1.4723 46.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.37 0.43 0.40 0.47 0.54 0.60 -
P/RPS 0.86 0.64 0.27 0.43 0.50 0.54 0.98 -8.34%
P/EPS 18.81 918.37 9.89 15.81 8.41 13.28 7.32 87.71%
EY 5.32 0.11 10.12 6.33 11.89 7.53 13.67 -46.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.22 0.20 0.24 0.27 0.21 -16.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 24/11/05 12/08/05 18/05/05 25/02/05 03/11/04 -
Price 0.36 0.38 0.39 0.38 0.38 0.50 0.55 -
P/RPS 0.75 0.66 0.25 0.41 0.41 0.50 0.90 -11.45%
P/EPS 16.51 943.19 8.97 15.02 6.80 12.30 6.71 82.35%
EY 6.06 0.11 11.15 6.66 14.71 8.13 14.91 -45.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.20 0.19 0.19 0.25 0.19 -18.43%

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