[NAMFATT] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -20.05%
YoY- -11.15%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 203,963 100,039 246,318 135,538 140,329 177,227 266,612 -16.39%
PBT 11,031 4,881 4,720 13,950 15,199 12,260 -18,467 -
Tax -3,440 -1,054 -465 -4,664 -4,014 -3,724 7,777 -
NP 7,591 3,827 4,255 9,286 11,185 8,536 -10,690 -
-
NP to SH 6,742 3,211 4,304 8,531 10,671 8,095 186 1002.48%
-
Tax Rate 31.18% 21.59% 9.85% 33.43% 26.41% 30.38% - -
Total Cost 196,372 96,212 242,063 126,252 129,144 168,691 277,302 -20.60%
-
Net Worth 797,120 802,750 741,020 994,047 981,583 965,458 923,333 -9.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 797,120 802,750 741,020 994,047 981,583 965,458 923,333 -9.35%
NOSH 372,486 373,372 370,510 370,913 371,811 371,330 461,666 -13.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.72% 3.83% 1.73% 6.85% 7.97% 4.82% -4.01% -
ROE 0.85% 0.40% 0.58% 0.86% 1.09% 0.84% 0.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.76 26.79 66.48 36.54 37.74 47.73 57.75 -3.49%
EPS 1.81 0.86 1.15 2.30 2.87 2.18 0.05 1001.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.15 2.00 2.68 2.64 2.60 2.00 4.62%
Adjusted Per Share Value based on latest NOSH - 370,913
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.88 26.92 66.28 36.47 37.76 47.69 71.74 -16.39%
EPS 1.81 0.86 1.16 2.30 2.87 2.18 0.05 1001.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1448 2.16 1.9939 2.6747 2.6412 2.5978 2.4844 -9.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.76 0.80 0.44 0.38 0.38 0.41 0.37 -
P/RPS 1.39 2.99 0.66 1.04 1.01 0.86 0.64 67.94%
P/EPS 41.99 93.02 37.88 16.52 13.24 18.81 918.37 -87.28%
EY 2.38 1.07 2.64 6.05 7.55 5.32 0.11 680.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.22 0.14 0.14 0.16 0.19 53.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 15/02/07 23/11/06 07/09/06 13/06/06 28/02/06 -
Price 0.69 0.70 0.61 0.46 0.38 0.36 0.38 -
P/RPS 1.26 2.61 0.92 1.26 1.01 0.75 0.66 54.07%
P/EPS 38.12 81.40 52.51 20.00 13.24 16.51 943.19 -88.29%
EY 2.62 1.23 1.90 5.00 7.55 6.06 0.11 732.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.17 0.14 0.14 0.19 41.69%

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