[NAMFATT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.98%
YoY- -46.96%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 167,520 180,620 625,210 608,002 635,112 811,506 608,834 -19.34%
PBT -46,764 -63,452 21,790 31,826 54,918 56,804 29,694 -
Tax -1,040 3,798 -5,158 -8,990 -15,476 -12,152 -10,142 -31.57%
NP -47,804 -59,654 16,632 22,836 39,442 44,652 19,552 -
-
NP to SH -48,524 -58,246 16,438 19,906 37,532 34,966 19,552 -
-
Tax Rate - - 23.67% 28.25% 28.18% 21.39% 34.16% -
Total Cost 215,324 240,274 608,578 585,166 595,670 766,854 589,282 -15.44%
-
Net Worth 22,781 672,657 810,742 794,754 981,034 430,591 622,688 -42.36%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,781 672,657 810,742 794,754 981,034 430,591 622,688 -42.36%
NOSH 379,687 382,191 371,900 371,380 371,603 215,295 212,521 10.15%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -28.54% -33.03% 2.66% 3.76% 6.21% 5.50% 3.21% -
ROE -213.00% -8.66% 2.03% 2.50% 3.83% 8.12% 3.14% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 44.12 47.26 168.11 163.71 170.91 376.93 286.48 -26.77%
EPS -12.78 -15.24 4.42 5.36 10.10 9.40 9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 1.76 2.18 2.14 2.64 2.00 2.93 -47.67%
Adjusted Per Share Value based on latest NOSH - 372,486
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.07 48.60 168.23 163.60 170.89 218.35 163.82 -19.34%
EPS -13.06 -15.67 4.42 5.36 10.10 9.41 5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 1.8099 2.1815 2.1384 2.6397 1.1586 1.6755 -42.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.08 0.34 0.35 0.76 0.38 0.40 0.67 -
P/RPS 0.18 0.72 0.21 0.46 0.22 0.11 0.23 -4.00%
P/EPS -0.63 -2.23 7.92 14.18 3.76 2.46 7.28 -
EY -159.75 -44.82 12.63 7.05 26.58 40.60 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.19 0.16 0.36 0.14 0.20 0.23 33.95%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 21/08/09 22/08/08 23/08/07 07/09/06 12/08/05 05/08/04 -
Price 0.06 0.31 0.32 0.69 0.38 0.38 0.67 -
P/RPS 0.14 0.66 0.19 0.42 0.22 0.10 0.23 -7.93%
P/EPS -0.47 -2.03 7.24 12.87 3.76 2.34 7.28 -
EY -213.00 -49.16 13.81 7.77 26.58 42.74 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.18 0.15 0.32 0.14 0.19 0.23 27.74%

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