[NAMFATT] QoQ TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.21%
YoY- -10443.15%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 483,469 444,446 385,212 354,305 293,979 292,250 321,340 31.33%
PBT 22,100 24,792 -361,841 -372,772 -378,996 -388,196 -5,291 -
Tax -2,590 -3,660 -4,922 -2,986 953 5,743 -226 409.06%
NP 19,510 21,132 -366,763 -375,758 -378,043 -382,453 -5,517 -
-
NP to SH 19,510 21,132 -366,763 -375,758 -380,377 -386,745 -9,809 -
-
Tax Rate 11.72% 14.76% - - - - - -
Total Cost 463,959 423,314 751,975 730,063 672,022 674,703 326,857 26.33%
-
Net Worth 173,721 161,950 160,970 159,175 156,454 150,966 189,351 -5.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,721 161,950 160,970 159,175 156,454 150,966 189,351 -5.58%
NOSH 91,432 91,497 91,460 91,480 91,493 91,494 91,474 -0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.04% 4.75% -95.21% -106.05% -128.60% -130.87% -1.72% -
ROE 11.23% 13.05% -227.84% -236.07% -243.12% -256.18% -5.18% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 528.77 485.75 421.18 387.30 321.31 319.42 351.29 31.37%
EPS 21.34 23.10 -401.01 -410.75 -415.74 -422.70 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.77 1.76 1.74 1.71 1.65 2.07 -5.55%
Adjusted Per Share Value based on latest NOSH - 91,480
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.09 119.59 103.65 95.33 79.10 78.64 86.46 31.33%
EPS 5.25 5.69 -98.69 -101.11 -102.35 -104.06 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4674 0.4358 0.4331 0.4283 0.421 0.4062 0.5095 -5.59%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 47.42 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 25/11/02 28/08/02 23/05/02 28/02/02 15/11/01 -
Price 0.50 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.09 0.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.34 2.12 0.00 0.00 0.00 0.00 0.00 -
EY 42.68 47.13 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.00 0.00 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