[NAMFATT] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 8.41%
YoY- -50.46%
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 385,608 315,611 222,649 259,027 265,636 333,365 -0.15%
PBT 68,786 19,852 -6,783 14,950 13,149 -42,040 -
Tax -10,776 -9,900 6,783 -8,427 18 42,040 -
NP 58,010 9,952 0 6,523 13,167 0 -100.00%
-
NP to SH 58,010 9,952 -10,309 6,523 13,167 -49,351 -
-
Tax Rate 15.67% 49.87% - 56.37% -0.14% - -
Total Cost 327,598 305,659 222,649 252,504 252,469 333,365 0.01%
-
Net Worth 186,877 160,988 189,348 183,097 184,160 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 186,877 160,988 189,348 183,097 184,160 0 -100.00%
NOSH 97,332 91,470 91,472 91,548 88,966 88,920 -0.09%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 15.04% 3.15% 0.00% 2.52% 4.96% 0.00% -
ROE 31.04% 6.18% -5.44% 3.56% 7.15% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 396.18 345.04 243.40 282.94 298.58 374.90 -0.05%
EPS 59.60 10.88 -11.27 7.13 14.80 -55.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.76 2.07 2.00 2.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 103.76 84.92 59.91 69.70 71.47 89.70 -0.15%
EPS 15.61 2.68 -2.77 1.76 3.54 -13.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.4332 0.5095 0.4927 0.4955 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 - - - - - -
Price 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1.43 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 70.12 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 19/11/03 25/11/02 15/11/01 29/11/00 19/11/99 - -
Price 0.77 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1.29 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 77.40 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 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