[NAMFATT] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.93%
YoY- -746.17%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 117,475 147,276 176,669 189,887 183,219 278,244 360,033 -52.50%
PBT -143,577 -557,055 -563,011 -567,714 -571,355 -62,647 -49,023 104.30%
Tax -2,641 -3,063 -2,086 -532 333 -2,118 -3,208 -12.12%
NP -146,218 -560,118 -565,097 -568,246 -571,022 -64,765 -52,231 98.25%
-
NP to SH -164,235 -541,681 -546,766 -549,171 -551,627 -64,016 -51,402 116.47%
-
Tax Rate - - - - - - - -
Total Cost 263,693 707,394 741,766 758,133 754,241 343,009 412,264 -25.70%
-
Net Worth -92,912 14,888 22,763 41,818 53,135 637,752 672,664 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -92,912 14,888 22,763 41,818 53,135 637,752 672,664 -
NOSH 371,649 372,209 379,400 380,167 379,539 372,954 382,195 -1.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -124.47% -380.32% -319.86% -299.25% -311.66% -23.28% -14.51% -
ROE 0.00% -3,638.28% -2,401.89% -1,313.23% -1,038.15% -10.04% -7.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.61 39.57 46.57 49.95 48.27 74.61 94.20 -51.61%
EPS -44.19 -145.53 -144.11 -144.46 -145.34 -17.16 -13.45 120.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 0.04 0.06 0.11 0.14 1.71 1.76 -
Adjusted Per Share Value based on latest NOSH - 372,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.61 39.63 47.54 51.09 49.30 74.87 96.87 -52.50%
EPS -44.19 -145.75 -147.12 -147.77 -148.43 -17.22 -13.83 116.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 0.0401 0.0613 0.1125 0.143 1.716 1.8099 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.05 0.06 0.08 0.09 0.31 0.31 0.34 -
P/RPS 0.16 0.15 0.17 0.18 0.64 0.42 0.36 -41.67%
P/EPS -0.11 -0.04 -0.06 -0.06 -0.21 -1.81 -2.53 -87.56%
EY -883.82 -2,425.52 -1,801.42 -1,605.06 -468.84 -55.37 -39.56 688.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 1.33 0.82 2.21 0.18 0.19 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 04/03/11 26/11/10 26/08/10 31/05/10 25/02/10 20/11/09 21/08/09 -
Price 0.065 0.05 0.06 0.08 0.30 0.31 0.31 -
P/RPS 0.21 0.13 0.13 0.16 0.62 0.42 0.33 -25.95%
P/EPS -0.15 -0.03 -0.04 -0.06 -0.21 -1.81 -2.30 -83.71%
EY -679.86 -2,910.63 -2,401.89 -1,805.69 -484.47 -55.37 -43.38 523.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 1.00 0.73 2.14 0.18 0.18 -

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