[NAMFATT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.04%
YoY- -534.52%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 167,520 232,392 147,276 183,800 180,620 205,720 582,328 -56.52%
PBT -46,764 -34,188 -557,055 -58,808 -63,452 -48,752 -6,402 277.84%
Tax -1,040 -916 -3,063 3,872 3,798 2,544 -7,686 -73.73%
NP -47,804 -35,104 -560,118 -54,936 -59,654 -46,208 -14,088 126.31%
-
NP to SH -48,524 -36,344 -541,681 -54,146 -58,246 -46,168 -14,060 128.89%
-
Tax Rate - - - - - - - -
Total Cost 215,324 267,496 707,394 238,736 240,274 251,928 596,416 -49.39%
-
Net Worth 22,781 41,818 53,135 649,000 672,657 691,755 648,266 -89.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,781 41,818 53,135 649,000 672,657 691,755 648,266 -89.33%
NOSH 379,687 380,167 379,538 379,532 382,191 382,185 346,666 6.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -28.54% -15.11% -380.32% -29.89% -33.03% -22.46% -2.42% -
ROE -213.00% -86.91% -1,019.44% -8.34% -8.66% -6.67% -2.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.12 61.13 38.80 48.43 47.26 53.83 167.98 -59.08%
EPS -12.78 -9.56 -146.68 -14.27 -15.24 -12.08 -4.05 115.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.11 0.14 1.71 1.76 1.81 1.87 -89.96%
Adjusted Per Share Value based on latest NOSH - 372,954
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.07 62.53 39.63 49.46 48.60 55.35 156.69 -56.52%
EPS -13.06 -9.78 -145.75 -14.57 -15.67 -12.42 -3.78 129.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.1125 0.143 1.7463 1.8099 1.8613 1.7443 -89.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.09 0.31 0.31 0.34 0.19 0.25 -
P/RPS 0.18 0.15 0.80 0.64 0.72 0.35 0.15 12.96%
P/EPS -0.63 -0.94 -0.22 -2.17 -2.23 -1.57 -6.16 -78.22%
EY -159.75 -106.22 -460.39 -46.02 -44.82 -63.58 -16.22 361.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.82 2.21 0.18 0.19 0.10 0.13 373.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 20/11/09 21/08/09 27/05/09 25/02/09 -
Price 0.06 0.08 0.30 0.31 0.31 0.34 0.23 -
P/RPS 0.14 0.13 0.77 0.64 0.66 0.63 0.14 0.00%
P/EPS -0.47 -0.84 -0.21 -2.17 -2.03 -2.81 -5.67 -81.07%
EY -213.00 -119.50 -475.74 -46.02 -49.16 -35.53 -17.63 428.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.73 2.14 0.18 0.18 0.19 0.12 312.63%

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