[NAMFATT] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -91.58%
YoY- -93.57%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 685,215 613,537 554,789 551,392 528,948 521,178 515,634 20.85%
PBT 54,022 48,235 23,741 13,059 61,374 59,178 73,133 -18.26%
Tax -13,703 -15,065 -7,200 -8,657 -9,089 -10,577 -4,537 108.80%
NP 40,319 33,170 16,541 4,402 52,285 48,601 68,596 -29.80%
-
NP to SH 38,535 33,170 16,541 4,402 52,285 48,601 68,596 -31.89%
-
Tax Rate 25.37% 31.23% 30.33% 66.29% 14.81% 17.87% 6.20% -
Total Cost 644,896 580,367 538,248 546,990 476,663 472,577 447,038 27.64%
-
Net Worth 423,506 384,403 547,164 701,501 562,782 452,666 187,104 72.30%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 423,506 384,403 547,164 701,501 562,782 452,666 187,104 72.30%
NOSH 211,753 192,201 189,987 239,420 200,993 149,395 97,450 67.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.88% 5.41% 2.98% 0.80% 9.88% 9.33% 13.30% -
ROE 9.10% 8.63% 3.02% 0.63% 9.29% 10.74% 36.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 323.59 319.22 292.01 230.30 263.17 348.86 529.12 -27.92%
EPS 18.20 17.26 8.71 1.84 26.01 32.53 70.39 -59.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.88 2.93 2.80 3.03 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 239,420
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 184.37 165.08 149.28 148.36 142.32 140.23 138.74 20.85%
EPS 10.37 8.93 4.45 1.18 14.07 13.08 18.46 -31.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1395 1.0343 1.4723 1.8875 1.5143 1.218 0.5034 72.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.54 0.60 0.67 0.78 0.75 0.85 -
P/RPS 0.15 0.17 0.21 0.29 0.30 0.21 0.16 -4.20%
P/EPS 2.58 3.13 6.89 36.44 3.00 2.31 1.21 65.58%
EY 38.72 31.96 14.51 2.74 33.35 43.38 82.81 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.21 0.23 0.28 0.25 0.44 -33.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 25/02/05 03/11/04 05/08/04 05/05/04 20/02/04 19/11/03 -
Price 0.38 0.50 0.55 0.67 0.75 0.83 0.77 -
P/RPS 0.12 0.16 0.19 0.29 0.28 0.24 0.15 -13.81%
P/EPS 2.09 2.90 6.32 36.44 2.88 2.55 1.09 54.27%
EY 47.89 34.52 15.83 2.74 34.68 39.20 91.42 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.19 0.23 0.27 0.27 0.40 -39.09%

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