[NAMFATT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -26.39%
YoY- 24.49%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 101,907 137,850 441,934 486,518 453,094 753,217 420,410 -21.02%
PBT -29,806 -44,106 12,139 26,836 41,410 55,443 32,754 -
Tax -492 2,904 -2,664 -6,592 -12,402 -15,989 -7,399 -36.33%
NP -30,298 -41,202 9,475 20,244 29,008 39,454 25,355 -
-
NP to SH -30,664 -40,610 9,346 18,109 27,298 27,084 25,355 -
-
Tax Rate - - 21.95% 24.56% 29.95% 28.84% 22.59% -
Total Cost 132,205 179,052 432,459 466,274 424,086 713,763 395,055 -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 -206.25% -6.26% 1.41% 2.27% 2.74% 6.24% 4.51% -
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 27.42 36.32 127.67 130.84 121.83 346.80 215.39 -29.06%
EPS -8.25 -10.70 2.70 4.87 7.34 7.29 12.99 -
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 - 372,209
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.42 37.09 118.91 130.91 121.91 202.67 113.12 -21.02%
EPS -8.25 -10.93 2.51 4.87 7.35 7.29 6.82 -
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 0.22 0.85 0.23 0.53 0.31 0.12 0.28 -3.93%
P/EPS -0.73 -2.90 11.11 14.17 5.18 3.45 4.62 -
EY -137.50 -34.52 9.00 7.06 19.32 29.00 21.65 -
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 0.18 0.85 0.19 0.46 0.38 0.11 0.26 -5.94%
P/EPS -0.61 -2.90 8.89 12.32 6.27 3.13 4.23 -
EY -165.00 -34.52 11.25 8.12 15.96 31.97 23.62 -
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