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

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.68%
YoY- 105.13%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 999,188 685,215 528,948 483,469 293,979 367,265 468,374 13.45%
PBT 35,638 54,022 61,374 22,100 -378,996 9,977 14,413 16.27%
Tax -11,958 -13,703 -9,089 -2,590 953 -6,420 8,779 -
NP 23,680 40,319 52,285 19,510 -378,043 3,557 23,192 0.34%
-
NP to SH 23,529 38,535 52,285 19,510 -380,377 1,599 23,192 0.24%
-
Tax Rate 33.55% 25.37% 14.81% 11.72% - 64.35% -60.91% -
Total Cost 975,508 644,896 476,663 463,959 672,022 363,708 445,182 13.96%
-
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 2.37% 5.88% 9.88% 4.04% -128.60% 0.97% 4.95% -
ROE 2.44% 9.10% 9.29% 11.23% -243.12% 0.80% 11.65% -
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 269.08 323.59 263.17 528.77 321.31 401.40 520.09 -10.39%
EPS 6.34 18.20 26.01 21.34 -415.74 1.75 25.75 -20.82%
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 268.85 184.37 142.32 130.09 79.10 98.82 126.03 13.45%
EPS 6.33 10.37 14.07 5.25 -102.35 0.43 6.24 0.23%
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 0.15 0.15 0.30 0.09 0.00 0.00 0.00 -
P/EPS 6.47 2.58 3.00 2.11 0.00 0.00 0.00 -
EY 15.45 38.72 33.35 47.42 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 - -
Price 0.36 0.38 0.75 0.50 0.00 0.00 0.00 -
P/RPS 0.13 0.12 0.28 0.09 0.00 0.00 0.00 -
P/EPS 5.68 2.09 2.88 2.34 0.00 0.00 0.00 -
EY 17.60 47.89 34.68 42.68 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