[NAMFATT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -89.84%
YoY- -60.33%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 582,539 486,518 304,001 100,039 699,412 453,094 317,556 49.68%
PBT 37,664 26,836 15,913 4,881 46,130 41,410 27,459 23.37%
Tax -8,490 -6,592 -4,495 -1,054 -12,867 -12,402 -7,738 6.36%
NP 29,174 20,244 11,418 3,827 33,263 29,008 19,721 29.73%
-
NP to SH 27,957 18,109 9,953 3,211 31,602 27,298 18,766 30.34%
-
Tax Rate 22.54% 24.56% 28.25% 21.59% 27.89% 29.95% 28.18% -
Total Cost 553,365 466,274 292,583 96,212 666,149 424,086 297,835 50.96%
-
Net Worth 798,955 799,473 794,754 802,750 940,539 996,711 981,034 -12.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,716 - - - - - - -
Div Payout % 13.29% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 798,955 799,473 794,754 802,750 940,539 996,711 981,034 -12.75%
NOSH 371,607 371,848 371,380 373,372 371,754 371,907 371,603 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.01% 4.16% 3.76% 3.83% 4.76% 6.40% 6.21% -
ROE 3.50% 2.27% 1.25% 0.40% 3.36% 2.74% 1.91% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 156.76 130.84 81.86 26.79 188.14 121.83 85.46 49.68%
EPS 7.67 4.87 2.68 0.86 8.50 7.34 5.05 32.02%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.15 2.14 2.15 2.53 2.68 2.64 -12.75%
Adjusted Per Share Value based on latest NOSH - 373,372
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 156.74 130.91 81.80 26.92 188.19 121.91 85.44 49.69%
EPS 7.52 4.87 2.68 0.86 8.50 7.35 5.05 30.30%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1498 2.1511 2.1384 2.16 2.5307 2.6819 2.6397 -12.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.69 0.76 0.80 0.44 0.38 0.38 -
P/RPS 0.36 0.53 0.93 2.99 0.23 0.31 0.44 -12.48%
P/EPS 7.58 14.17 28.36 93.02 5.18 5.18 7.52 0.52%
EY 13.20 7.06 3.53 1.07 19.32 19.32 13.29 -0.45%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.36 0.37 0.17 0.14 0.14 54.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 23/08/07 24/05/07 15/02/07 23/11/06 07/09/06 -
Price 0.44 0.60 0.69 0.70 0.61 0.46 0.38 -
P/RPS 0.28 0.46 0.84 2.61 0.32 0.38 0.44 -25.95%
P/EPS 5.85 12.32 25.75 81.40 7.18 6.27 7.52 -15.37%
EY 17.10 8.12 3.88 1.23 13.94 15.96 13.29 18.24%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.32 0.33 0.24 0.17 0.14 26.76%

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