[NAMFATT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.91%
YoY- -374.87%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 58,098 51,430 158,198 100,039 177,227 197,868 126,190 -12.12%
PBT -8,547 -12,188 7,988 4,881 12,260 13,599 7,812 -
Tax -229 636 -3,776 -1,054 -3,724 22 -1,340 -25.49%
NP -8,776 -11,552 4,212 3,827 8,536 13,621 6,472 -
-
NP to SH -9,086 -11,542 4,199 3,211 8,095 11,837 6,472 -
-
Tax Rate - - 47.27% 21.59% 30.38% -0.16% 17.15% -
Total Cost 66,874 62,982 153,986 96,212 168,691 184,247 119,718 -9.24%
-
Net Worth 41,818 691,755 806,356 802,750 965,458 423,506 562,782 -35.14%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 41,818 691,755 806,356 802,750 965,458 423,506 562,782 -35.14%
NOSH 380,167 382,185 371,592 373,372 371,330 211,753 200,993 11.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -15.11% -22.46% 2.66% 3.83% 4.82% 6.88% 5.13% -
ROE -21.73% -1.67% 0.52% 0.40% 0.84% 2.80% 1.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.28 13.46 42.57 26.79 47.73 93.44 62.78 -20.97%
EPS -2.39 -3.02 1.13 0.86 2.18 3.18 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 1.81 2.17 2.15 2.60 2.00 2.80 -41.68%
Adjusted Per Share Value based on latest NOSH - 382,185
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.63 13.84 42.57 26.92 47.69 53.24 33.95 -12.12%
EPS -2.44 -3.11 1.13 0.86 2.18 3.18 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 1.8613 2.1697 2.16 2.5978 1.1395 1.5143 -35.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.09 0.19 0.44 0.80 0.41 0.47 0.78 -
P/RPS 0.59 1.41 1.03 2.99 0.86 0.50 1.24 -11.63%
P/EPS -3.77 -6.29 38.94 93.02 18.81 8.41 24.22 -
EY -26.56 -15.89 2.57 1.07 5.32 11.89 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.10 0.20 0.37 0.16 0.24 0.28 19.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 28/05/08 24/05/07 13/06/06 18/05/05 05/05/04 -
Price 0.08 0.34 0.41 0.70 0.36 0.38 0.75 -
P/RPS 0.52 2.53 0.96 2.61 0.75 0.41 1.19 -12.88%
P/EPS -3.35 -11.26 36.28 81.40 16.51 6.80 23.29 -
EY -29.88 -8.88 2.76 1.23 6.06 14.71 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.19 0.19 0.33 0.14 0.19 0.27 18.02%

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