[NAMFATT] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 42.75%
YoY- 82.9%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 632,792 400,156 708,908 791,472 504,760 473,680 281,968 14.40%
PBT 31,952 19,524 49,040 54,396 31,248 22,464 33,232 -0.65%
Tax -15,104 -4,216 -14,896 88 -5,360 -11,312 -15,592 -0.52%
NP 16,848 15,308 34,144 54,484 25,888 11,152 17,640 -0.76%
-
NP to SH 16,796 12,844 32,380 47,348 25,888 11,152 17,640 -0.81%
-
Tax Rate 47.27% 21.59% 30.38% -0.16% 17.15% 50.36% 46.92% -
Total Cost 615,944 384,848 674,764 736,988 478,872 462,528 264,328 15.12%
-
Net Worth 806,356 802,750 965,458 423,506 562,782 173,721 156,454 31.39%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 806,356 802,750 965,458 423,506 562,782 173,721 156,454 31.39%
NOSH 371,592 373,372 371,330 211,753 200,993 91,432 91,493 26.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.66% 3.83% 4.82% 6.88% 5.13% 2.35% 6.26% -
ROE 2.08% 1.60% 3.35% 11.18% 4.60% 6.42% 11.27% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 170.29 107.17 190.91 373.77 251.13 518.07 308.18 -9.40%
EPS 4.52 3.44 8.72 12.72 12.88 14.80 19.28 -21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.15 2.60 2.00 2.80 1.90 1.71 4.04%
Adjusted Per Share Value based on latest NOSH - 211,753
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 170.27 107.67 190.75 212.96 135.82 127.45 75.87 14.40%
EPS 4.52 3.46 8.71 12.74 6.97 3.00 4.75 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1697 2.16 2.5978 1.1395 1.5143 0.4674 0.421 31.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.44 0.80 0.41 0.47 0.78 0.45 0.00 -
P/RPS 0.26 0.75 0.21 0.13 0.31 0.09 0.00 -
P/EPS 9.73 23.26 4.70 2.10 6.06 3.69 0.00 -
EY 10.27 4.30 21.27 47.57 16.51 27.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.37 0.16 0.24 0.28 0.24 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 24/05/07 13/06/06 18/05/05 05/05/04 26/05/03 23/05/02 -
Price 0.41 0.70 0.36 0.38 0.75 0.50 0.00 -
P/RPS 0.24 0.65 0.19 0.10 0.30 0.10 0.00 -
P/EPS 9.07 20.35 4.13 1.70 5.82 4.10 0.00 -
EY 11.02 4.91 24.22 58.84 17.17 24.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.14 0.19 0.27 0.26 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