[NAMFATT] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.97%
YoY- -4.4%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 154,407 158,198 96,021 182,517 203,963 100,039 246,318 -26.77%
PBT 2,907 7,988 10,828 10,923 11,031 4,881 4,720 -27.63%
Tax 1,197 -3,776 -1,898 -2,097 -3,440 -1,054 -465 -
NP 4,104 4,212 8,930 8,826 7,591 3,827 4,255 -2.38%
-
NP to SH 4,020 4,199 9,848 8,156 6,742 3,211 4,304 -4.45%
-
Tax Rate -41.18% 47.27% 17.53% 19.20% 31.18% 21.59% 9.85% -
Total Cost 150,303 153,986 87,091 173,691 196,372 96,212 242,063 -27.23%
-
Net Worth 811,444 806,356 742,240 800,703 797,120 802,750 741,020 6.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,711 - - - - -
Div Payout % - - 37.68% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 811,444 806,356 742,240 800,703 797,120 802,750 741,020 6.24%
NOSH 372,222 371,592 371,120 372,420 372,486 373,372 370,510 0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.66% 2.66% 9.30% 4.84% 3.72% 3.83% 1.73% -
ROE 0.50% 0.52% 1.33% 1.02% 0.85% 0.40% 0.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.48 42.57 25.87 49.01 54.76 26.79 66.48 -27.00%
EPS 1.08 1.13 2.80 2.19 1.81 0.86 1.15 -4.10%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.00 2.15 2.14 2.15 2.00 5.91%
Adjusted Per Share Value based on latest NOSH - 372,420
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.55 42.57 25.84 49.11 54.88 26.92 66.28 -26.77%
EPS 1.08 1.13 2.65 2.19 1.81 0.86 1.16 -4.65%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.1834 2.1697 1.9971 2.1545 2.1448 2.16 1.9939 6.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.44 0.57 0.69 0.76 0.80 0.44 -
P/RPS 0.84 1.03 2.20 1.41 1.39 2.99 0.66 17.45%
P/EPS 32.41 38.94 21.48 31.51 41.99 93.02 37.88 -9.88%
EY 3.09 2.57 4.66 3.17 2.38 1.07 2.64 11.07%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.29 0.32 0.36 0.37 0.22 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 28/05/08 29/02/08 22/11/07 23/08/07 24/05/07 15/02/07 -
Price 0.32 0.41 0.44 0.60 0.69 0.70 0.61 -
P/RPS 0.77 0.96 1.70 1.22 1.26 2.61 0.92 -11.19%
P/EPS 29.63 36.28 16.58 27.40 38.12 81.40 52.51 -31.73%
EY 3.38 2.76 6.03 3.65 2.62 1.23 1.90 46.86%
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.22 0.28 0.32 0.33 0.31 -38.39%

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