[NAMFATT] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1735.98%
YoY- 2138.17%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 140,329 207,885 178,227 155,783 140,070 70,839 107,018 4.61%
PBT 15,199 14,803 7,035 55,350 5,691 -535 7,078 13.57%
Tax -4,014 -6,098 -3,731 -4,163 -3,404 535 -4,249 -0.94%
NP 11,185 8,705 3,304 51,187 2,287 0 2,829 25.73%
-
NP to SH 10,671 5,646 3,304 51,187 2,287 -2,334 2,829 24.75%
-
Tax Rate 26.41% 41.19% 53.03% 7.52% 59.81% - 60.03% -
Total Cost 129,144 199,180 174,923 104,596 137,783 70,839 104,189 3.64%
-
Net Worth 981,583 446,245 701,501 227,843 159,175 195,789 181,282 32.49%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 981,583 446,245 701,501 227,843 159,175 195,789 181,282 32.49%
NOSH 371,811 223,122 239,420 91,503 91,480 91,490 90,641 26.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.97% 4.19% 1.85% 32.86% 1.63% 0.00% 2.64% -
ROE 1.09% 1.27% 0.47% 22.47% 1.44% -1.19% 1.56% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.74 93.17 74.44 170.25 153.12 77.43 118.07 -17.30%
EPS 2.87 1.52 1.38 55.94 2.50 -2.55 3.54 -3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.00 2.93 2.49 1.74 2.14 2.00 4.73%
Adjusted Per Share Value based on latest NOSH - 91,503
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.76 55.94 47.96 41.92 37.69 19.06 28.80 4.61%
EPS 2.87 1.52 0.89 13.77 0.62 -0.63 0.76 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6412 1.2007 1.8875 0.6131 0.4283 0.5268 0.4878 32.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.38 0.40 0.67 0.55 0.00 0.00 0.00 -
P/RPS 1.01 0.43 0.90 0.32 0.00 0.00 0.00 -
P/EPS 13.24 15.81 48.55 0.98 0.00 0.00 0.00 -
EY 7.55 6.33 2.06 101.71 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 0.20 0.23 0.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 07/09/06 12/08/05 05/08/04 20/08/03 28/08/02 12/10/01 16/08/00 -
Price 0.38 0.38 0.67 0.86 0.00 0.00 0.00 -
P/RPS 1.01 0.41 0.90 0.51 0.00 0.00 0.00 -
P/EPS 13.24 15.02 48.55 1.54 0.00 0.00 0.00 -
EY 7.55 6.66 2.06 65.05 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 0.19 0.23 0.35 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