[NAMFATT] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.71%
YoY- -20.19%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 640,699 582,540 732,837 685,858 622,224 699,412 719,706 -7.45%
PBT 40,770 37,663 31,555 34,582 38,750 46,129 22,942 46.66%
Tax -11,211 -8,489 -7,056 -9,623 -10,197 -12,867 -4,625 80.35%
NP 29,559 29,174 24,499 24,959 28,553 33,262 18,317 37.54%
-
NP to SH 28,945 27,957 22,413 22,788 26,717 31,601 27,483 3.51%
-
Tax Rate 27.50% 22.54% 22.36% 27.83% 26.31% 27.89% 20.16% -
Total Cost 611,140 553,366 708,338 660,899 593,671 666,150 701,389 -8.76%
-
Net Worth 806,356 742,240 800,703 797,120 802,750 741,020 994,047 -13.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,711 3,711 - - - - - -
Div Payout % 12.82% 13.27% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 806,356 742,240 800,703 797,120 802,750 741,020 994,047 -13.01%
NOSH 371,592 371,120 372,420 372,486 373,372 370,510 370,913 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.61% 5.01% 3.34% 3.64% 4.59% 4.76% 2.55% -
ROE 3.59% 3.77% 2.80% 2.86% 3.33% 4.26% 2.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 172.42 156.97 196.78 184.13 166.65 188.77 194.04 -7.56%
EPS 7.79 7.53 6.02 6.12 7.16 8.53 7.41 3.38%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.00 2.15 2.14 2.15 2.00 2.68 -13.11%
Adjusted Per Share Value based on latest NOSH - 372,486
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 172.39 156.74 197.18 184.54 167.42 188.19 193.65 -7.45%
EPS 7.79 7.52 6.03 6.13 7.19 8.50 7.39 3.57%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1697 1.9971 2.1545 2.1448 2.16 1.9939 2.6747 -13.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.57 0.69 0.76 0.80 0.44 0.38 -
P/RPS 0.26 0.36 0.35 0.41 0.48 0.23 0.20 19.09%
P/EPS 5.65 7.57 11.47 12.42 11.18 5.16 5.13 6.64%
EY 17.70 13.22 8.72 8.05 8.94 19.38 19.50 -6.24%
DY 2.27 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.32 0.36 0.37 0.22 0.14 26.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 22/11/07 23/08/07 24/05/07 15/02/07 23/11/06 -
Price 0.41 0.44 0.60 0.69 0.70 0.61 0.46 -
P/RPS 0.24 0.28 0.30 0.37 0.42 0.32 0.24 0.00%
P/EPS 5.26 5.84 9.97 11.28 9.78 7.15 6.21 -10.46%
EY 19.00 17.12 10.03 8.87 10.22 13.98 16.11 11.61%
DY 2.44 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.28 0.32 0.33 0.31 0.17 7.68%

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