[NAMFATT] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1735.98%
YoY- 2138.17%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 126,190 134,379 112,596 155,783 118,420 128,835 105,049 12.99%
PBT 7,812 -9,013 7,225 55,350 5,616 4,942 5,853 21.20%
Tax -1,340 199 -3,785 -4,163 -2,828 6,239 -2,597 -35.64%
NP 6,472 -8,814 3,440 51,187 2,788 11,181 3,256 58.02%
-
NP to SH 6,472 -8,814 3,440 51,187 2,788 11,181 3,256 58.02%
-
Tax Rate 17.15% - 52.39% 7.52% 50.36% -126.24% 44.37% -
Total Cost 119,718 143,193 109,156 104,596 115,632 117,654 101,793 11.40%
-
Net Worth 562,782 452,666 187,104 227,843 173,721 161,950 160,970 130.17%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 562,782 452,666 187,104 227,843 173,721 161,950 160,970 130.17%
NOSH 200,993 149,395 97,450 91,503 91,432 91,497 91,460 68.95%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.13% -6.56% 3.06% 32.86% 2.35% 8.68% 3.10% -
ROE 1.15% -1.95% 1.84% 22.47% 1.60% 6.90% 2.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 62.78 89.95 115.54 170.25 129.52 140.81 114.86 -33.12%
EPS 3.22 -5.88 3.53 55.94 3.70 12.22 3.56 -6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 3.03 1.92 2.49 1.90 1.77 1.76 36.24%
Adjusted Per Share Value based on latest NOSH - 91,503
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.95 36.16 30.30 41.92 31.86 34.67 28.27 12.96%
EPS 1.74 -2.37 0.93 13.77 0.75 3.01 0.88 57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5143 1.218 0.5034 0.6131 0.4674 0.4358 0.4331 130.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.78 0.75 0.85 0.55 0.45 0.00 0.00 -
P/RPS 1.24 0.83 0.74 0.32 0.35 0.00 0.00 -
P/EPS 24.22 -12.71 24.08 0.98 14.76 0.00 0.00 -
EY 4.13 -7.87 4.15 101.71 6.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.44 0.22 0.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 20/02/04 19/11/03 20/08/03 26/05/03 27/02/03 25/11/02 -
Price 0.75 0.83 0.77 0.86 0.50 0.49 0.00 -
P/RPS 1.19 0.92 0.67 0.51 0.39 0.35 0.00 -
P/EPS 23.29 -14.07 21.81 1.54 16.40 4.01 0.00 -
EY 4.29 -7.11 4.58 65.05 6.10 24.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.40 0.35 0.26 0.28 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