[NAMFATT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 57.81%
YoY- 44.27%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 18,147 47,540 129,329 182,517 135,538 347,464 115,993 -26.58%
PBT -6,424 -12,380 1,244 10,923 13,950 27,042 17,907 -
Tax 28 1,005 -85 -2,097 -4,664 -9,913 -2,328 -
NP -6,396 -11,375 1,159 8,826 9,286 17,129 15,579 -
-
NP to SH -6,402 -11,487 1,127 8,156 8,531 9,602 15,579 -
-
Tax Rate - - 6.83% 19.20% 33.43% 36.66% 13.00% -
Total Cost 24,543 58,915 128,170 173,691 126,252 330,335 100,414 -20.91%
-
Net Worth 14,888 637,752 441,599 800,703 994,047 441,471 547,164 -45.14%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 14,888 637,752 441,599 800,703 994,047 441,471 547,164 -45.14%
NOSH 372,209 372,954 229,999 372,420 370,913 220,735 189,987 11.85%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -35.25% -23.93% 0.90% 4.84% 6.85% 4.93% 13.43% -
ROE -43.00% -1.80% 0.26% 1.02% 0.86% 2.18% 2.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.88 12.75 56.23 49.01 36.54 157.41 61.05 -34.35%
EPS -1.72 -3.08 0.49 2.19 2.30 2.58 8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 1.71 1.92 2.15 2.68 2.00 2.88 -50.95%
Adjusted Per Share Value based on latest NOSH - 372,209
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.88 12.79 34.80 49.11 36.47 93.49 31.21 -26.59%
EPS -1.72 -3.09 0.30 2.19 2.30 2.58 4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 1.716 1.1882 2.1545 2.6747 1.1879 1.4723 -45.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.06 0.31 0.30 0.69 0.38 0.43 0.60 -
P/RPS 1.23 2.43 0.53 1.41 1.04 0.27 0.98 3.85%
P/EPS -3.49 -10.06 61.22 31.51 16.52 9.89 7.32 -
EY -28.67 -9.94 1.63 3.17 6.05 10.12 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.18 0.16 0.32 0.14 0.22 0.21 38.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 27/11/08 22/11/07 23/11/06 24/11/05 03/11/04 -
Price 0.05 0.31 0.24 0.60 0.46 0.39 0.55 -
P/RPS 1.03 2.43 0.43 1.22 1.26 0.25 0.90 2.27%
P/EPS -2.91 -10.06 48.98 27.40 20.00 8.97 6.71 -
EY -34.40 -9.94 2.04 3.65 5.00 11.15 14.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.18 0.13 0.28 0.17 0.20 0.19 36.86%

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