[NAMFATT] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.8%
YoY- -14.36%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 360,033 475,560 582,328 537,955 591,143 640,699 582,540 -27.46%
PBT -49,023 -26,578 -6,402 22,967 32,646 40,770 37,663 -
Tax -3,208 -3,274 -7,686 -4,562 -6,574 -11,211 -8,489 -47.76%
NP -52,231 -29,852 -14,088 18,405 26,072 29,559 29,174 -
-
NP to SH -51,402 -29,801 -14,060 19,194 26,223 28,945 27,957 -
-
Tax Rate - - - 19.86% 20.14% 27.50% 22.54% -
Total Cost 412,264 505,412 596,416 519,550 565,071 611,140 553,366 -17.83%
-
Net Worth 672,664 691,755 651,325 441,599 811,444 806,356 742,240 -6.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,711 3,711 3,711 3,711 -
Div Payout % - - - 19.34% 14.15% 12.82% 13.27% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 672,664 691,755 651,325 441,599 811,444 806,356 742,240 -6.35%
NOSH 382,195 382,185 346,449 229,999 372,222 371,592 371,120 1.98%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.51% -6.28% -2.42% 3.42% 4.41% 4.61% 5.01% -
ROE -7.64% -4.31% -2.16% 4.35% 3.23% 3.59% 3.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.20 124.43 168.08 233.89 158.81 172.42 156.97 -28.87%
EPS -13.45 -7.80 -4.06 8.35 7.04 7.79 7.53 -
DPS 0.00 0.00 0.00 1.61 1.00 1.00 1.00 -
NAPS 1.76 1.81 1.88 1.92 2.18 2.17 2.00 -8.17%
Adjusted Per Share Value based on latest NOSH - 229,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.87 127.96 156.69 144.75 159.06 172.39 156.74 -27.46%
EPS -13.83 -8.02 -3.78 5.16 7.06 7.79 7.52 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.8099 1.8613 1.7525 1.1882 2.1834 2.1697 1.9971 -6.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.19 0.25 0.30 0.35 0.44 0.57 -
P/RPS 0.36 0.15 0.15 0.13 0.22 0.26 0.36 0.00%
P/EPS -2.53 -2.44 -6.16 3.59 4.97 5.65 7.57 -
EY -39.56 -41.04 -16.23 27.82 20.13 17.70 13.22 -
DY 0.00 0.00 0.00 5.38 2.86 2.27 1.75 -
P/NAPS 0.19 0.10 0.13 0.16 0.16 0.20 0.29 -24.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/05/09 25/02/09 27/11/08 22/08/08 28/05/08 29/02/08 -
Price 0.31 0.34 0.23 0.24 0.32 0.41 0.44 -
P/RPS 0.33 0.27 0.14 0.10 0.20 0.24 0.28 11.58%
P/EPS -2.30 -4.36 -5.67 2.88 4.54 5.26 5.84 -
EY -43.38 -22.93 -17.64 34.77 22.02 19.00 17.12 -
DY 0.00 0.00 0.00 6.72 3.13 2.44 2.27 -
P/NAPS 0.18 0.19 0.12 0.13 0.15 0.19 0.22 -12.53%

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