[NAMFATT] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.92%
YoY- 6.82%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 441,934 486,518 453,094 753,217 420,410 385,608 315,611 5.76%
PBT 12,139 26,836 41,410 55,443 32,754 68,786 19,852 -7.86%
Tax -2,664 -6,592 -12,402 -15,989 -7,399 -10,776 -9,900 -19.63%
NP 9,475 20,244 29,008 39,454 25,355 58,010 9,952 -0.81%
-
NP to SH 9,346 18,109 27,298 27,084 25,355 58,010 9,952 -1.04%
-
Tax Rate 21.95% 24.56% 29.95% 28.84% 22.59% 15.67% 49.87% -
Total Cost 432,459 466,274 424,086 713,763 395,055 327,598 305,659 5.94%
-
Net Worth 664,604 799,473 996,711 434,386 562,143 186,877 160,988 26.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 664,604 799,473 996,711 434,386 562,143 186,877 160,988 26.62%
NOSH 346,148 371,848 371,907 217,193 195,188 97,332 91,470 24.80%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.14% 4.16% 6.40% 5.24% 6.03% 15.04% 3.15% -
ROE 1.41% 2.27% 2.74% 6.24% 4.51% 31.04% 6.18% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 127.67 130.84 121.83 346.80 215.39 396.18 345.04 -15.25%
EPS 2.70 4.87 7.34 7.29 12.99 59.60 10.88 -20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.15 2.68 2.00 2.88 1.92 1.76 1.45%
Adjusted Per Share Value based on latest NOSH - 220,735
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 118.91 130.91 121.91 202.67 113.12 103.76 84.92 5.76%
EPS 2.51 4.87 7.35 7.29 6.82 15.61 2.68 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7883 2.1511 2.6819 1.1688 1.5126 0.5028 0.4332 26.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.30 0.69 0.38 0.43 0.60 0.85 0.00 -
P/RPS 0.23 0.53 0.31 0.12 0.28 0.21 0.00 -
P/EPS 11.11 14.17 5.18 3.45 4.62 1.43 0.00 -
EY 9.00 7.06 19.32 29.00 21.65 70.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.32 0.14 0.22 0.21 0.44 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 23/11/06 24/11/05 03/11/04 19/11/03 25/11/02 -
Price 0.24 0.60 0.46 0.39 0.55 0.77 0.00 -
P/RPS 0.19 0.46 0.38 0.11 0.26 0.19 0.00 -
P/EPS 8.89 12.32 6.27 3.13 4.23 1.29 0.00 -
EY 11.25 8.12 15.96 31.97 23.62 77.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.28 0.17 0.20 0.19 0.40 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