[NAMFATT] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -75.06%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 177,227 197,868 126,190 118,420 70,492 77,668 68,121 17.26%
PBT 12,260 13,599 7,812 5,616 8,308 -892 5,295 15.01%
Tax -3,724 22 -1,340 -2,828 -3,898 892 -2,107 9.95%
NP 8,536 13,621 6,472 2,788 4,410 0 3,188 17.83%
-
NP to SH 8,095 11,837 6,472 2,788 4,410 -1,958 3,188 16.79%
-
Tax Rate 30.38% -0.16% 17.15% 50.36% 46.92% - 39.79% -
Total Cost 168,691 184,247 119,718 115,632 66,082 77,668 64,933 17.23%
-
Net Worth 965,458 423,506 562,782 173,721 156,454 199,459 199,024 30.09%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 965,458 423,506 562,782 173,721 156,454 199,459 199,024 30.09%
NOSH 371,330 211,753 200,993 91,432 91,493 91,495 90,056 26.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.82% 6.88% 5.13% 2.35% 6.26% 0.00% 4.68% -
ROE 0.84% 2.80% 1.15% 1.60% 2.82% -0.98% 1.60% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.73 93.44 62.78 129.52 77.05 84.89 75.64 -7.38%
EPS 2.18 3.18 3.22 3.70 4.82 -2.14 3.54 -7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.00 2.80 1.90 1.71 2.18 2.21 2.74%
Adjusted Per Share Value based on latest NOSH - 91,432
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.69 53.24 33.95 31.86 18.97 20.90 18.33 17.26%
EPS 2.18 3.18 1.74 0.75 1.19 -0.53 0.86 16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5978 1.1395 1.5143 0.4674 0.421 0.5367 0.5355 30.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.41 0.47 0.78 0.45 0.00 0.00 0.00 -
P/RPS 0.86 0.50 1.24 0.35 0.00 0.00 0.00 -
P/EPS 18.81 8.41 24.22 14.76 0.00 0.00 0.00 -
EY 5.32 11.89 4.13 6.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.28 0.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 18/05/05 05/05/04 26/05/03 23/05/02 16/07/01 22/05/00 -
Price 0.36 0.38 0.75 0.50 0.00 0.00 0.00 -
P/RPS 0.75 0.41 1.19 0.39 0.00 0.00 0.00 -
P/EPS 16.51 6.80 23.29 16.40 0.00 0.00 0.00 -
EY 6.06 14.71 4.29 6.10 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 0.27 0.26 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