[NAMFATT] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 51.81%
YoY- 255.99%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 405,753 304,417 273,012 210,562 148,507 175,139 205,176 -0.72%
PBT 28,402 14,847 61,561 13,997 -1,427 12,373 7,950 -1.34%
Tax -6,076 -5,071 -6,991 -7,302 1,427 -6,356 186 -
NP 22,326 9,776 54,570 6,695 0 6,017 8,136 -1.06%
-
NP to SH 17,483 9,776 54,570 6,695 -4,292 6,017 8,136 -0.80%
-
Tax Rate 21.39% 34.16% 11.36% 52.17% - 51.37% -2.34% -
Total Cost 383,427 294,641 218,442 203,867 148,507 169,122 197,040 -0.70%
-
Net Worth 430,591 622,688 227,832 159,143 195,794 181,204 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 430,591 622,688 227,832 159,143 195,794 181,204 0 -100.00%
NOSH 215,295 212,521 91,498 91,461 91,492 90,602 88,918 -0.93%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.50% 3.21% 19.99% 3.18% 0.00% 3.44% 3.97% -
ROE 4.06% 1.57% 23.95% 4.21% -2.19% 3.32% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 188.46 143.24 298.38 230.22 162.32 193.31 230.75 0.21%
EPS 4.70 4.60 59.64 7.32 -4.69 6.64 9.15 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.93 2.49 1.74 2.14 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 91,480
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 109.18 81.91 73.46 56.66 39.96 47.12 55.21 -0.72%
EPS 4.70 2.63 14.68 1.80 -1.15 1.62 2.19 -0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1586 1.6755 0.613 0.4282 0.5268 0.4876 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.40 0.67 0.55 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.47 0.18 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.93 14.57 0.92 0.00 0.00 0.00 0.00 -100.00%
EY 20.30 6.87 108.44 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 0.20 0.23 0.22 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 12/08/05 05/08/04 20/08/03 28/08/02 12/10/01 16/08/00 - -
Price 0.38 0.67 0.86 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.47 0.29 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.68 14.57 1.44 0.00 0.00 0.00 0.00 -100.00%
EY 21.37 6.87 69.35 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 0.19 0.23 0.35 0.00 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