[NAMFATT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.3%
YoY- 482.9%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 453,094 753,217 420,410 385,608 315,611 222,649 259,027 9.76%
PBT 41,410 55,443 32,754 68,786 19,852 -6,783 14,950 18.49%
Tax -12,402 -15,989 -7,399 -10,776 -9,900 6,783 -8,427 6.64%
NP 29,008 39,454 25,355 58,010 9,952 0 6,523 28.22%
-
NP to SH 27,298 27,084 25,355 58,010 9,952 -10,309 6,523 26.93%
-
Tax Rate 29.95% 28.84% 22.59% 15.67% 49.87% - 56.37% -
Total Cost 424,086 713,763 395,055 327,598 305,659 222,649 252,504 9.02%
-
Net Worth 996,711 434,386 562,143 186,877 160,988 189,348 183,097 32.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 996,711 434,386 562,143 186,877 160,988 189,348 183,097 32.61%
NOSH 371,907 217,193 195,188 97,332 91,470 91,472 91,548 26.30%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.40% 5.24% 6.03% 15.04% 3.15% 0.00% 2.52% -
ROE 2.74% 6.24% 4.51% 31.04% 6.18% -5.44% 3.56% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 121.83 346.80 215.39 396.18 345.04 243.40 282.94 -13.09%
EPS 7.34 7.29 12.99 59.60 10.88 -11.27 7.13 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.00 2.88 1.92 1.76 2.07 2.00 4.99%
Adjusted Per Share Value based on latest NOSH - 97,450
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 121.91 202.67 113.12 103.76 84.92 59.91 69.70 9.76%
EPS 7.35 7.29 6.82 15.61 2.68 -2.77 1.76 26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6819 1.1688 1.5126 0.5028 0.4332 0.5095 0.4927 32.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.38 0.43 0.60 0.85 0.00 0.00 0.00 -
P/RPS 0.31 0.12 0.28 0.21 0.00 0.00 0.00 -
P/EPS 5.18 3.45 4.62 1.43 0.00 0.00 0.00 -
EY 19.32 29.00 21.65 70.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.21 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 03/11/04 19/11/03 25/11/02 15/11/01 29/11/00 -
Price 0.46 0.39 0.55 0.77 0.00 0.00 0.00 -
P/RPS 0.38 0.11 0.26 0.19 0.00 0.00 0.00 -
P/EPS 6.27 3.13 4.23 1.29 0.00 0.00 0.00 -
EY 15.96 31.97 23.62 77.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.40 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