[NAMFATT] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.73%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 582,328 582,539 699,412 1,019,830 613,536 519,987 444,446 4.60%
PBT -6,402 37,664 46,130 36,976 48,236 59,774 24,789 -
Tax -7,686 -8,490 -12,867 -8,211 -15,067 -10,578 -3,655 13.17%
NP -14,088 29,174 33,263 28,765 33,169 49,196 21,134 -
-
NP to SH -14,060 27,957 31,602 27,281 33,169 49,196 21,134 -
-
Tax Rate - 22.54% 27.89% 22.21% 31.24% 17.70% 14.74% -
Total Cost 596,416 553,365 666,149 991,065 580,367 470,791 423,312 5.87%
-
Net Worth 648,266 798,955 940,539 595,982 576,267 407,934 161,928 25.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,716 - - - - - -
Div Payout % - 13.29% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 648,266 798,955 940,539 595,982 576,267 407,934 161,928 25.98%
NOSH 346,666 371,607 371,754 223,214 199,400 135,077 91,484 24.83%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.42% 5.01% 4.76% 2.82% 5.41% 9.46% 4.76% -
ROE -2.17% 3.50% 3.36% 4.58% 5.76% 12.06% 13.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 167.98 156.76 188.14 456.88 307.69 384.95 485.81 -16.20%
EPS -4.05 7.67 8.50 7.34 16.66 36.40 23.10 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 2.15 2.53 2.67 2.89 3.02 1.77 0.91%
Adjusted Per Share Value based on latest NOSH - 461,666
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 156.69 156.74 188.19 274.41 165.08 139.91 119.59 4.60%
EPS -3.78 7.52 8.50 7.34 8.92 13.24 5.69 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7443 2.1498 2.5307 1.6036 1.5506 1.0976 0.4357 25.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.25 0.57 0.44 0.37 0.54 0.75 0.00 -
P/RPS 0.15 0.36 0.23 0.08 0.18 0.19 0.00 -
P/EPS -6.16 7.58 5.18 3.03 3.25 2.06 0.00 -
EY -16.22 13.20 19.32 33.03 30.80 48.56 0.00 -
DY 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.27 0.17 0.14 0.19 0.25 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 15/02/07 28/02/06 25/02/05 20/02/04 27/02/03 -
Price 0.23 0.44 0.61 0.38 0.50 0.83 0.49 -
P/RPS 0.14 0.28 0.32 0.08 0.16 0.22 0.10 5.76%
P/EPS -5.67 5.85 7.18 3.11 3.01 2.28 2.12 -
EY -17.63 17.10 13.94 32.16 33.27 43.88 47.15 -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.24 0.14 0.17 0.27 0.28 -13.15%

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