[NAMFATT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	180,620	625,210	608,002	635,112	811,506	608,834	546,024	-16.82%
YoY %	-71.11%	2.83%	-4.27%	-21.74%	33.29%	11.50%	-	-
Horiz. %	33.08%	114.50%	111.35%	116.32%	148.62%	111.50%	100.00%	-
PBT	-63,452	21,790	31,826	54,918	56,804	29,694	123,122	-
YoY %	-391.20%	-31.53%	-42.05%	-3.32%	91.30%	-75.88%	-	-
Horiz. %	-51.54%	17.70%	25.85%	44.60%	46.14%	24.12%	100.00%	-
Tax	3,798	-5,158	-8,990	-15,476	-12,152	-10,142	-13,982	-
YoY %	173.63%	42.63%	41.91%	-27.35%	-19.82%	27.46%	-	-
Horiz. %	-27.16%	36.89%	64.30%	110.69%	86.91%	72.54%	100.00%	-
NP	-59,654	16,632	22,836	39,442	44,652	19,552	109,140	-
YoY %	-458.67%	-27.17%	-42.10%	-11.67%	128.38%	-82.09%	-	-
Horiz. %	-54.66%	15.24%	20.92%	36.14%	40.91%	17.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-58,246	16,438	19,906	37,532	34,966	19,552	109,140	-
YoY %	-454.34%	-17.42%	-46.96%	7.34%	78.84%	-82.09%	-	-
Horiz. %	-53.37%	15.06%	18.24%	34.39%	32.04%	17.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.67%	28.25%	28.18%	21.39%	34.16%	11.36%	-
YoY %	-	-16.21%	0.25%	31.74%	-37.38%	200.70%	-	-
Horiz. %	-	208.36%	248.68%	248.06%	188.29%	300.70%	100.00%	-
Total Cost	240,274	608,578	585,166	595,670	766,854	589,282	436,884	-9.47%
YoY %	-60.52%	4.00%	-1.76%	-22.32%	30.13%	34.88%	-	-
Horiz. %	55.00%	139.30%	133.94%	136.35%	175.53%	134.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	672,657	810,742	794,754	981,034	430,591	622,688	227,832	19.75%
YoY %	-17.03%	2.01%	-18.99%	127.83%	-30.85%	173.31%	-	-
Horiz. %	295.24%	355.85%	348.83%	430.60%	188.99%	273.31%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	672,657	810,742	794,754	981,034	430,591	622,688	227,832	19.75%
YoY %	-17.03%	2.01%	-18.99%	127.83%	-30.85%	173.31%	-	-
Horiz. %	295.24%	355.85%	348.83%	430.60%	188.99%	273.31%	100.00%	-
NOSH	382,191	371,900	371,380	371,603	215,295	212,521	91,498	26.87%
YoY %	2.77%	0.14%	-0.06%	72.60%	1.31%	132.27%	-	-
Horiz. %	417.70%	406.46%	405.89%	406.13%	235.30%	232.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-33.03%	2.66%	3.76%	6.21%	5.50%	3.21%	19.99%	-
YoY %	-1,341.73%	-29.26%	-39.45%	12.91%	71.34%	-83.94%	-	-
Horiz. %	-165.23%	13.31%	18.81%	31.07%	27.51%	16.06%	100.00%	-
ROE	-8.66%	2.03%	2.50%	3.83%	8.12%	3.14%	47.90%	-
YoY %	-526.60%	-18.80%	-34.73%	-52.83%	158.60%	-93.44%	-	-
Horiz. %	-18.08%	4.24%	5.22%	8.00%	16.95%	6.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	47.26	168.11	163.71	170.91	376.93	286.48	596.75	-34.44%
YoY %	-71.89%	2.69%	-4.21%	-54.66%	31.57%	-51.99%	-	-
Horiz. %	7.92%	28.17%	27.43%	28.64%	63.16%	48.01%	100.00%	-
EPS	-15.24	4.42	5.36	10.10	9.40	9.20	119.28	-
YoY %	-444.80%	-17.54%	-46.93%	7.45%	2.17%	-92.29%	-	-
Horiz. %	-12.78%	3.71%	4.49%	8.47%	7.88%	7.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.76	2.18	2.14	2.64	2.00	2.93	2.49	-5.61%
YoY %	-19.27%	1.87%	-18.94%	32.00%	-31.74%	17.67%	-	-
Horiz. %	70.68%	87.55%	85.94%	106.02%	80.32%	117.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 371,811
RPS	48.60	168.23	163.60	170.89	218.35	163.82	146.92	-16.82%
YoY %	-71.11%	2.83%	-4.27%	-21.74%	33.29%	11.50%	-	-
Horiz. %	33.08%	114.50%	111.35%	116.32%	148.62%	111.50%	100.00%	-
EPS	-15.67	4.42	5.36	10.10	9.41	5.26	29.37	-
YoY %	-454.52%	-17.54%	-46.93%	7.33%	78.90%	-82.09%	-	-
Horiz. %	-53.35%	15.05%	18.25%	34.39%	32.04%	17.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8099	2.1815	2.1384	2.6397	1.1586	1.6755	0.613	19.75%
YoY %	-17.03%	2.02%	-18.99%	127.84%	-30.85%	173.33%	-	-
Horiz. %	295.25%	355.87%	348.84%	430.62%	189.00%	273.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.34	0.35	0.76	0.38	0.40	0.67	0.55	-
P/RPS	0.72	0.21	0.46	0.22	0.11	0.23	0.09	41.37%
YoY %	242.86%	-54.35%	109.09%	100.00%	-52.17%	155.56%	-	-
Horiz. %	800.00%	233.33%	511.11%	244.44%	122.22%	255.56%	100.00%	-
P/EPS	-2.23	7.92	14.18	3.76	2.46	7.28	0.46	-
YoY %	-128.16%	-44.15%	277.13%	52.85%	-66.21%	1,482.61%	-	-
Horiz. %	-484.78%	1,721.74%	3,082.61%	817.39%	534.78%	1,582.61%	100.00%	-
EY	-44.82	12.63	7.05	26.58	40.60	13.73	216.87	-
YoY %	-454.87%	79.15%	-73.48%	-34.53%	195.70%	-93.67%	-	-
Horiz. %	-20.67%	5.82%	3.25%	12.26%	18.72%	6.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.19	0.16	0.36	0.14	0.20	0.23	0.22	-2.41%
YoY %	18.75%	-55.56%	157.14%	-30.00%	-13.04%	4.55%	-	-
Horiz. %	86.36%	72.73%	163.64%	63.64%	90.91%	104.55%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	22/08/08	23/08/07	07/09/06	12/08/05	05/08/04	20/08/03	-
Price	0.31	0.32	0.69	0.38	0.38	0.67	0.86	-
P/RPS	0.66	0.19	0.42	0.22	0.10	0.23	0.14	29.45%
YoY %	247.37%	-54.76%	90.91%	120.00%	-56.52%	64.29%	-	-
Horiz. %	471.43%	135.71%	300.00%	157.14%	71.43%	164.29%	100.00%	-
P/EPS	-2.03	7.24	12.87	3.76	2.34	7.28	0.72	-
YoY %	-128.04%	-43.75%	242.29%	60.68%	-67.86%	911.11%	-	-
Horiz. %	-281.94%	1,005.56%	1,787.50%	522.22%	325.00%	1,011.11%	100.00%	-
EY	-49.16	13.81	7.77	26.58	42.74	13.73	138.70	-
YoY %	-455.97%	77.73%	-70.77%	-37.81%	211.29%	-90.10%	-	-
Horiz. %	-35.44%	9.96%	5.60%	19.16%	30.81%	9.90%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.18	0.15	0.32	0.14	0.19	0.23	0.35	-10.48%
YoY %	20.00%	-53.12%	128.57%	-26.32%	-17.39%	-34.29%	-	-
Horiz. %	51.43%	42.86%	91.43%	40.00%	54.29%	65.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos