[NAMFATT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.13%
YoY- 482.9%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 604,125 1,004,289 560,546 514,144 420,814 296,865 345,369 9.76%
PBT 55,213 73,924 43,672 91,714 26,469 -9,044 19,933 18.49%
Tax -16,536 -21,318 -9,865 -14,368 -13,200 9,044 -11,236 6.64%
NP 38,677 52,605 33,806 77,346 13,269 0 8,697 28.22%
-
NP to SH 36,397 36,112 33,806 77,346 13,269 -13,745 8,697 26.93%
-
Tax Rate 29.95% 28.84% 22.59% 15.67% 49.87% - 56.37% -
Total Cost 565,448 951,684 526,740 436,797 407,545 296,865 336,672 9.02%
-
Net Worth 996,711 434,386 562,143 186,877 160,988 189,348 183,097 32.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 996,711 434,386 562,143 186,877 160,988 189,348 183,097 32.61%
NOSH 371,907 217,193 195,188 97,332 91,470 91,472 91,548 26.30%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.40% 5.24% 6.03% 15.04% 3.15% 0.00% 2.52% -
ROE 3.65% 8.31% 6.01% 41.39% 8.24% -7.26% 4.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 162.44 462.39 287.18 528.24 460.05 324.54 377.25 -13.09%
EPS 9.79 9.72 17.32 79.47 14.51 -15.03 9.51 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.00 2.88 1.92 1.76 2.07 2.00 4.99%
Adjusted Per Share Value based on latest NOSH - 97,450
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 162.55 270.22 150.83 138.34 113.23 79.88 92.93 9.76%
EPS 9.79 9.72 9.10 20.81 3.57 -3.70 2.34 26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6819 1.1688 1.5126 0.5028 0.4332 0.5095 0.4927 32.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.38 0.43 0.60 0.85 0.00 0.00 0.00 -
P/RPS 0.23 0.09 0.21 0.16 0.00 0.00 0.00 -
P/EPS 3.88 2.59 3.46 1.07 0.00 0.00 0.00 -
EY 25.75 38.67 28.87 93.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.21 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 03/11/04 19/11/03 25/11/02 15/11/01 29/11/00 -
Price 0.46 0.39 0.55 0.77 0.00 0.00 0.00 -
P/RPS 0.28 0.08 0.19 0.15 0.00 0.00 0.00 -
P/EPS 4.70 2.35 3.18 0.97 0.00 0.00 0.00 -
EY 21.28 42.63 31.49 103.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.40 0.00 0.00 0.00 -

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