[NAMFATT] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 105.46%
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,019,830 613,536 519,987 444,446 292,250 357,282 467,185 -0.82%
PBT 36,976 48,236 59,774 24,789 -388,196 15,728 6,594 -1.81%
Tax -8,211 -15,067 -10,578 -3,655 388,196 -9,418 11,027 -
NP 28,765 33,169 49,196 21,134 0 6,310 17,621 -0.51%
-
NP to SH 27,281 33,169 49,196 21,134 -386,745 6,310 17,621 -0.46%
-
Tax Rate 22.21% 31.24% 17.70% 14.74% - 59.88% -167.23% -
Total Cost 991,065 580,367 470,791 423,312 292,250 350,972 449,564 -0.83%
-
Net Worth 595,982 576,267 407,934 161,928 150,968 201,188 194,800 -1.18%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 595,982 576,267 407,934 161,928 150,968 201,188 194,800 -1.18%
NOSH 223,214 199,400 135,077 91,484 91,496 91,449 88,950 -0.97%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.82% 5.41% 9.46% 4.76% 0.00% 1.77% 3.77% -
ROE 4.58% 5.76% 12.06% 13.05% -256.18% 3.14% 9.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 456.88 307.69 384.95 485.81 319.41 390.69 525.22 0.14%
EPS 7.34 16.66 36.40 23.10 -422.69 6.90 19.81 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.89 3.02 1.77 1.65 2.20 2.19 -0.21%
Adjusted Per Share Value based on latest NOSH - 91,497
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 274.41 165.08 139.91 119.59 78.64 96.13 125.71 -0.82%
EPS 7.34 8.92 13.24 5.69 -104.06 1.70 4.74 -0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6036 1.5506 1.0976 0.4357 0.4062 0.5413 0.5242 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.37 0.54 0.75 0.00 0.00 0.00 0.00 -
P/RPS 0.08 0.18 0.19 0.00 0.00 0.00 0.00 -100.00%
P/EPS 3.03 3.25 2.06 0.00 0.00 0.00 0.00 -100.00%
EY 33.03 30.80 48.56 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.25 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 20/02/04 27/02/03 28/02/02 28/02/01 28/02/00 -
Price 0.38 0.50 0.83 0.49 0.00 0.00 0.00 -
P/RPS 0.08 0.16 0.22 0.10 0.00 0.00 0.00 -100.00%
P/EPS 3.11 3.01 2.28 2.12 0.00 0.00 0.00 -100.00%
EY 32.16 33.27 43.88 47.15 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.27 0.28 0.00 0.00 0.00 -100.00%

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