[NAMFATT] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -49.84%
YoY- 188.67%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 347,464 207,885 197,868 193,127 115,993 178,227 126,190 96.33%
PBT 27,042 14,803 13,599 15,481 17,907 7,035 7,812 128.65%
Tax -9,913 -6,098 22 -7,666 -2,328 -3,731 -1,340 279.20%
NP 17,129 8,705 13,621 7,815 15,579 3,304 6,472 91.22%
-
NP to SH 9,602 5,646 11,837 7,815 15,579 3,304 6,472 30.05%
-
Tax Rate 36.66% 41.19% -0.16% 49.52% 13.00% 53.03% 17.15% -
Total Cost 330,335 199,180 184,247 185,312 100,414 174,923 119,718 96.60%
-
Net Worth 441,471 446,245 423,506 384,403 547,164 701,501 562,782 -14.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 441,471 446,245 423,506 384,403 547,164 701,501 562,782 -14.93%
NOSH 220,735 223,122 211,753 192,201 189,987 239,420 200,993 6.43%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.93% 4.19% 6.88% 4.05% 13.43% 1.85% 5.13% -
ROE 2.18% 1.27% 2.80% 2.03% 2.85% 0.47% 1.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 157.41 93.17 93.44 100.48 61.05 74.44 62.78 84.45%
EPS 2.58 1.52 3.18 4.60 8.20 1.38 3.22 -13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.88 2.93 2.80 -20.07%
Adjusted Per Share Value based on latest NOSH - 192,201
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.49 55.94 53.24 51.96 31.21 47.96 33.95 96.34%
EPS 2.58 1.52 3.18 2.10 4.19 0.89 1.74 29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1879 1.2007 1.1395 1.0343 1.4723 1.8875 1.5143 -14.93%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.40 0.47 0.54 0.60 0.67 0.78 -
P/RPS 0.27 0.43 0.50 0.54 0.98 0.90 1.24 -63.77%
P/EPS 9.89 15.81 8.41 13.28 7.32 48.55 24.22 -44.92%
EY 10.12 6.33 11.89 7.53 13.67 2.06 4.13 81.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.24 0.27 0.21 0.23 0.28 -14.83%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 12/08/05 18/05/05 25/02/05 03/11/04 05/08/04 05/05/04 -
Price 0.39 0.38 0.38 0.50 0.55 0.67 0.75 -
P/RPS 0.25 0.41 0.41 0.50 0.90 0.90 1.19 -64.62%
P/EPS 8.97 15.02 6.80 12.30 6.71 48.55 23.29 -47.03%
EY 11.15 6.66 14.71 8.13 14.91 2.06 4.29 88.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.25 0.19 0.23 0.27 -18.11%

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