[NAMFATT] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.3%
YoY- -33.66%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 135,876 183,800 589,245 648,690 604,125 1,004,289 560,546 -21.02%
PBT -39,741 -58,808 16,185 35,781 55,213 73,924 43,672 -
Tax -656 3,872 -3,552 -8,789 -16,536 -21,318 -9,865 -36.33%
NP -40,397 -54,936 12,633 26,992 38,677 52,605 33,806 -
-
NP to SH -40,885 -54,146 12,461 24,145 36,397 36,112 33,806 -
-
Tax Rate - - 21.95% 24.56% 29.95% 28.84% 22.59% -
Total Cost 176,273 238,736 576,612 621,698 565,448 951,684 526,740 -16.67%
-
Net Worth 14,867 649,000 664,604 799,473 996,711 434,386 562,143 -45.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 14,867 649,000 664,604 799,473 996,711 434,386 562,143 -45.40%
NOSH 371,684 379,532 346,148 371,848 371,907 217,193 195,188 11.32%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -29.73% -29.89% 2.14% 4.16% 6.40% 5.24% 6.03% -
ROE -275.00% -8.34% 1.88% 3.02% 3.65% 8.31% 6.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.56 48.43 170.23 174.45 162.44 462.39 287.18 -29.06%
EPS -11.00 -14.27 3.60 6.49 9.79 9.72 17.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 1.71 1.92 2.15 2.68 2.00 2.88 -50.95%
Adjusted Per Share Value based on latest NOSH - 372,420
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.56 49.46 158.55 174.54 162.55 270.22 150.83 -21.02%
EPS -11.00 -14.57 3.35 6.50 9.79 9.72 9.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 1.7463 1.7883 2.1511 2.6819 1.1688 1.5126 -45.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.06 0.31 0.30 0.69 0.38 0.43 0.60 -
P/RPS 0.16 0.64 0.18 0.40 0.23 0.09 0.21 -4.42%
P/EPS -0.55 -2.17 8.33 10.63 3.88 2.59 3.46 -
EY -183.33 -46.02 12.00 9.41 25.75 38.67 28.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.18 0.16 0.32 0.14 0.22 0.21 38.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 27/11/08 22/11/07 23/11/06 24/11/05 03/11/04 -
Price 0.05 0.31 0.24 0.60 0.46 0.39 0.55 -
P/RPS 0.14 0.64 0.14 0.34 0.28 0.08 0.19 -4.96%
P/EPS -0.45 -2.17 6.67 9.24 4.70 2.35 3.18 -
EY -220.00 -46.02 15.00 10.82 21.28 42.63 31.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.18 0.13 0.28 0.17 0.20 0.19 36.86%

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