[NAMFATT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.91%
YoY- -374.87%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 147,276 137,850 90,310 51,430 582,328 441,934 312,605 -39.37%
PBT -557,055 -44,106 -31,726 -12,188 -6,402 12,139 10,895 -
Tax -3,063 2,904 1,899 636 -7,686 -2,664 -2,579 12.11%
NP -560,118 -41,202 -29,827 -11,552 -14,088 9,475 8,316 -
-
NP to SH -541,681 -40,610 -29,123 -11,542 -14,060 9,346 8,219 -
-
Tax Rate - - - - - 21.95% 23.67% -
Total Cost 707,394 179,052 120,137 62,982 596,416 432,459 304,289 75.21%
-
Net Worth 53,135 649,000 672,657 691,755 648,266 664,604 810,742 -83.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 53,135 649,000 672,657 691,755 648,266 664,604 810,742 -83.66%
NOSH 379,538 379,532 382,191 382,185 346,666 346,148 371,900 1.36%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -380.32% -29.89% -33.03% -22.46% -2.42% 2.14% 2.66% -
ROE -1,019.44% -6.26% -4.33% -1.67% -2.17% 1.41% 1.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.80 36.32 23.63 13.46 167.98 127.67 84.06 -40.19%
EPS -146.68 -10.70 -7.62 -3.02 -4.05 2.70 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 1.71 1.76 1.81 1.87 1.92 2.18 -83.88%
Adjusted Per Share Value based on latest NOSH - 382,185
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.63 37.09 24.30 13.84 156.69 118.91 84.11 -39.36%
EPS -145.75 -10.93 -7.84 -3.11 -3.78 2.51 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 1.7463 1.8099 1.8613 1.7443 1.7883 2.1815 -83.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.31 0.34 0.19 0.25 0.30 0.35 -
P/RPS 0.80 0.85 1.44 1.41 0.15 0.23 0.42 53.47%
P/EPS -0.22 -2.90 -4.46 -6.29 -6.16 11.11 15.84 -
EY -460.39 -34.52 -22.41 -15.89 -16.22 9.00 6.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.18 0.19 0.10 0.13 0.16 0.16 472.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 21/08/09 27/05/09 25/02/09 27/11/08 22/08/08 -
Price 0.30 0.31 0.31 0.34 0.23 0.24 0.32 -
P/RPS 0.77 0.85 1.31 2.53 0.14 0.19 0.38 59.92%
P/EPS -0.21 -2.90 -4.07 -11.26 -5.67 8.89 14.48 -
EY -475.74 -34.52 -24.58 -8.88 -17.63 11.25 6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.18 0.18 0.19 0.12 0.13 0.15 485.39%

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