[NAMFATT] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 105.76%
YoY- 105.46%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 515,634 508,087 483,469 444,446 385,212 354,305 293,979 45.39%
PBT 73,133 71,761 22,100 24,792 -361,841 -372,772 -378,996 -
Tax -4,537 -3,349 -2,590 -3,660 -4,922 -2,986 953 -
NP 68,596 68,412 19,510 21,132 -366,763 -375,758 -378,043 -
-
NP to SH 68,596 68,412 19,510 21,132 -366,763 -375,758 -380,377 -
-
Tax Rate 6.20% 4.67% 11.72% 14.76% - - - -
Total Cost 447,038 439,675 463,959 423,314 751,975 730,063 672,022 -23.77%
-
Net Worth 187,104 227,843 173,721 161,950 160,970 159,175 156,454 12.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 187,104 227,843 173,721 161,950 160,970 159,175 156,454 12.65%
NOSH 97,450 91,503 91,432 91,497 91,460 91,480 91,493 4.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.30% 13.46% 4.04% 4.75% -95.21% -106.05% -128.60% -
ROE 36.66% 30.03% 11.23% 13.05% -227.84% -236.07% -243.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 529.12 555.27 528.77 485.75 421.18 387.30 321.31 39.40%
EPS 70.39 74.76 21.34 23.10 -401.01 -410.75 -415.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.49 1.90 1.77 1.76 1.74 1.71 8.02%
Adjusted Per Share Value based on latest NOSH - 91,497
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 138.74 136.71 130.09 119.59 103.65 95.33 79.10 45.39%
EPS 18.46 18.41 5.25 5.69 -98.69 -101.11 -102.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5034 0.6131 0.4674 0.4358 0.4331 0.4283 0.421 12.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.85 0.55 0.45 0.00 0.00 0.00 0.00 -
P/RPS 0.16 0.10 0.09 0.00 0.00 0.00 0.00 -
P/EPS 1.21 0.74 2.11 0.00 0.00 0.00 0.00 -
EY 82.81 135.94 47.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.22 0.24 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 20/08/03 26/05/03 27/02/03 25/11/02 28/08/02 23/05/02 -
Price 0.77 0.86 0.50 0.49 0.00 0.00 0.00 -
P/RPS 0.15 0.15 0.09 0.10 0.00 0.00 0.00 -
P/EPS 1.09 1.15 2.34 2.12 0.00 0.00 0.00 -
EY 91.42 86.94 42.68 47.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.26 0.28 0.00 0.00 0.00 -

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