[NAMFATT] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 101.14%
YoY- 325.23%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 197,868 126,190 118,420 70,492 77,668 68,121 66,932 -1.14%
PBT 13,599 7,812 5,616 8,308 -892 5,295 -2,462 -
Tax 22 -1,340 -2,828 -3,898 892 -2,107 2,462 5.14%
NP 13,621 6,472 2,788 4,410 0 3,188 0 -100.00%
-
NP to SH 11,837 6,472 2,788 4,410 -1,958 3,188 -2,383 -
-
Tax Rate -0.16% 17.15% 50.36% 46.92% - 39.79% - -
Total Cost 184,247 119,718 115,632 66,082 77,668 64,933 66,932 -1.07%
-
Net Worth 423,506 562,782 173,721 156,454 199,459 199,024 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 423,506 562,782 173,721 156,454 199,459 199,024 0 -100.00%
NOSH 211,753 200,993 91,432 91,493 91,495 90,056 88,917 -0.91%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.88% 5.13% 2.35% 6.26% 0.00% 4.68% 0.00% -
ROE 2.80% 1.15% 1.60% 2.82% -0.98% 1.60% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 93.44 62.78 129.52 77.05 84.89 75.64 75.27 -0.22%
EPS 3.18 3.22 3.70 4.82 -2.14 3.54 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.80 1.90 1.71 2.18 2.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 91,493
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 53.24 33.95 31.86 18.97 20.90 18.33 18.01 -1.14%
EPS 3.18 1.74 0.75 1.19 -0.53 0.86 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1395 1.5143 0.4674 0.421 0.5367 0.5355 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - - -
Price 0.47 0.78 0.45 0.00 0.00 0.00 0.00 -
P/RPS 0.50 1.24 0.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.41 24.22 14.76 0.00 0.00 0.00 0.00 -100.00%
EY 11.89 4.13 6.78 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 0.24 0.28 0.24 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 05/05/04 26/05/03 23/05/02 16/07/01 22/05/00 - -
Price 0.38 0.75 0.50 0.00 0.00 0.00 0.00 -
P/RPS 0.41 1.19 0.39 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.80 23.29 16.40 0.00 0.00 0.00 0.00 -100.00%
EY 14.71 4.29 6.10 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 0.27 0.26 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