[NAMFATT] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.07%
YoY- -38.37%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 140,329 177,227 266,612 347,464 207,885 197,868 193,127 -19.22%
PBT 15,199 12,260 -18,467 27,042 14,803 13,599 15,481 -1.22%
Tax -4,014 -3,724 7,777 -9,913 -6,098 22 -7,666 -35.11%
NP 11,185 8,536 -10,690 17,129 8,705 13,621 7,815 27.08%
-
NP to SH 10,671 8,095 186 9,602 5,646 11,837 7,815 23.14%
-
Tax Rate 26.41% 30.38% - 36.66% 41.19% -0.16% 49.52% -
Total Cost 129,144 168,691 277,302 330,335 199,180 184,247 185,312 -21.44%
-
Net Worth 981,583 965,458 923,333 441,471 446,245 423,506 384,403 87.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 981,583 965,458 923,333 441,471 446,245 423,506 384,403 87.14%
NOSH 371,811 371,330 461,666 220,735 223,122 211,753 192,201 55.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.97% 4.82% -4.01% 4.93% 4.19% 6.88% 4.05% -
ROE 1.09% 0.84% 0.02% 2.18% 1.27% 2.80% 2.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.74 47.73 57.75 157.41 93.17 93.44 100.48 -48.03%
EPS 2.87 2.18 0.05 2.58 1.52 3.18 4.60 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.60 2.00 2.00 2.00 2.00 2.00 20.39%
Adjusted Per Share Value based on latest NOSH - 220,735
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.76 47.69 71.74 93.49 55.94 53.24 51.96 -19.21%
EPS 2.87 2.18 0.05 2.58 1.52 3.18 2.10 23.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6412 2.5978 2.4844 1.1879 1.2007 1.1395 1.0343 87.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.41 0.37 0.43 0.40 0.47 0.54 -
P/RPS 1.01 0.86 0.64 0.27 0.43 0.50 0.54 51.97%
P/EPS 13.24 18.81 918.37 9.89 15.81 8.41 13.28 -0.20%
EY 7.55 5.32 0.11 10.12 6.33 11.89 7.53 0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.19 0.22 0.20 0.24 0.27 -35.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/09/06 13/06/06 28/02/06 24/11/05 12/08/05 18/05/05 25/02/05 -
Price 0.38 0.36 0.38 0.39 0.38 0.38 0.50 -
P/RPS 1.01 0.75 0.66 0.25 0.41 0.41 0.50 60.00%
P/EPS 13.24 16.51 943.19 8.97 15.02 6.80 12.30 5.04%
EY 7.55 6.06 0.11 11.15 6.66 14.71 8.13 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.19 0.20 0.19 0.19 0.25 -32.13%

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