[NAMFATT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -167.03%
YoY- 16.69%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 83,760 90,310 312,605 304,001 317,556 405,753 304,417 -19.34%
PBT -23,382 -31,726 10,895 15,913 27,459 28,402 14,847 -
Tax -520 1,899 -2,579 -4,495 -7,738 -6,076 -5,071 -31.57%
NP -23,902 -29,827 8,316 11,418 19,721 22,326 9,776 -
-
NP to SH -24,262 -29,123 8,219 9,953 18,766 17,483 9,776 -
-
Tax Rate - - 23.67% 28.25% 28.18% 21.39% 34.16% -
Total Cost 107,662 120,137 304,289 292,583 297,835 383,427 294,641 -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 -106.50% -4.33% 1.01% 1.25% 1.91% 4.06% 1.57% -
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 22.06 23.63 84.06 81.86 85.46 188.46 143.24 -26.77%
EPS -6.39 -7.62 2.21 2.68 5.05 4.70 4.60 -
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 - 379,400
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.54 24.30 84.11 81.80 85.44 109.18 81.91 -19.34%
EPS -6.53 -7.84 2.21 2.68 5.05 4.70 2.63 -
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 0.36 1.44 0.42 0.93 0.44 0.21 0.47 -4.34%
P/EPS -1.25 -4.46 15.84 28.36 7.52 4.93 14.57 -
EY -79.88 -22.41 6.31 3.53 13.29 20.30 6.87 -
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 0.27 1.31 0.38 0.84 0.44 0.20 0.47 -8.82%
P/EPS -0.94 -4.07 14.48 25.75 7.52 4.68 14.57 -
EY -106.50 -24.58 6.91 3.88 13.29 21.37 6.87 -
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