[NAMFATT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 16.17%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,019,829 946,344 714,873 685,215 613,537 554,789 551,392 50.50%
PBT 36,977 70,925 61,790 54,022 48,235 23,741 13,059 99.76%
Tax -8,212 -23,655 -16,070 -13,703 -15,065 -7,200 -8,657 -3.44%
NP 28,765 47,270 45,720 40,319 33,170 16,541 4,402 248.33%
-
NP to SH 27,271 34,900 40,877 38,535 33,170 16,541 4,402 236.19%
-
Tax Rate 22.21% 33.35% 26.01% 25.37% 31.23% 30.33% 66.29% -
Total Cost 991,064 899,074 669,153 644,896 580,367 538,248 546,990 48.46%
-
Net Worth 923,333 441,471 446,245 423,506 384,403 547,164 701,501 20.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 923,333 441,471 446,245 423,506 384,403 547,164 701,501 20.04%
NOSH 461,666 220,735 223,122 211,753 192,201 189,987 239,420 54.73%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.82% 5.00% 6.40% 5.88% 5.41% 2.98% 0.80% -
ROE 2.95% 7.91% 9.16% 9.10% 8.63% 3.02% 0.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 220.90 428.72 320.39 323.59 319.22 292.01 230.30 -2.73%
EPS 5.91 15.81 18.32 18.20 17.26 8.71 1.84 117.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.88 2.93 -22.42%
Adjusted Per Share Value based on latest NOSH - 211,753
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 274.41 254.63 192.35 184.37 165.08 149.28 148.36 50.51%
EPS 7.34 9.39 11.00 10.37 8.93 4.45 1.18 237.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4844 1.1879 1.2007 1.1395 1.0343 1.4723 1.8875 20.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.43 0.40 0.47 0.54 0.60 0.67 -
P/RPS 0.17 0.10 0.12 0.15 0.17 0.21 0.29 -29.88%
P/EPS 6.26 2.72 2.18 2.58 3.13 6.89 36.44 -68.99%
EY 15.97 36.77 45.80 38.72 31.96 14.51 2.74 222.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.20 0.24 0.27 0.21 0.23 -11.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 12/08/05 18/05/05 25/02/05 03/11/04 05/08/04 -
Price 0.38 0.39 0.38 0.38 0.50 0.55 0.67 -
P/RPS 0.17 0.09 0.12 0.12 0.16 0.19 0.29 -29.88%
P/EPS 6.43 2.47 2.07 2.09 2.90 6.32 36.44 -68.44%
EY 15.54 40.54 48.21 47.89 34.52 15.83 2.74 217.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.19 0.25 0.19 0.23 -11.92%

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