[NTPM] YoY Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
16-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -95.6%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 87,283 73,071 65,371 54,945 52,398 49,811 45,464 11.47%
PBT 12,843 8,472 9,543 2,388 7,020 9,236 10,353 3.65%
Tax -2,614 -1,520 -1,733 -1,456 -355 -2,034 -2,615 -0.00%
NP 10,229 6,952 7,810 932 6,665 7,202 7,738 4.75%
-
NP to SH 10,259 6,955 7,785 924 6,665 7,202 7,738 4.80%
-
Tax Rate 20.35% 17.94% 18.16% 60.97% 5.06% 22.02% 25.26% -
Total Cost 77,054 66,119 57,561 54,013 45,733 42,609 37,726 12.62%
-
Net Worth 198,768 185,969 155,699 221,759 133,299 114,031 0 -
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 198,768 185,969 155,699 221,759 133,299 114,031 0 -
NOSH 641,187 641,272 648,749 923,999 605,909 600,166 644,833 -0.09%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.72% 9.51% 11.95% 1.70% 12.72% 14.46% 17.02% -
ROE 5.16% 3.74% 5.00% 0.42% 5.00% 6.32% 0.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 13.61 11.39 10.08 5.95 8.65 8.30 7.05 11.57%
EPS 1.60 1.10 1.20 0.10 1.10 1.20 1.20 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.24 0.24 0.22 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 923,999
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 7.77 6.51 5.82 4.89 4.67 4.43 4.05 11.45%
EPS 0.91 0.62 0.69 0.08 0.59 0.64 0.69 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.1656 0.1386 0.1974 0.1187 0.1015 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - -
Price 0.51 0.49 0.31 0.37 0.47 0.56 0.00 -
P/RPS 3.75 4.30 3.08 6.22 5.43 6.75 0.00 -
P/EPS 31.88 45.18 25.83 370.00 42.73 46.67 0.00 -
EY 3.14 2.21 3.87 0.27 2.34 2.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.69 1.29 1.54 2.14 2.95 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 13/09/07 22/09/06 16/09/05 17/09/04 26/09/03 - -
Price 0.29 0.49 0.32 0.35 0.44 0.57 0.00 -
P/RPS 2.13 4.30 3.18 5.89 5.09 6.87 0.00 -
P/EPS 18.13 45.18 26.67 350.00 40.00 47.50 0.00 -
EY 5.52 2.21 3.75 0.29 2.50 2.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.69 1.33 1.46 2.00 3.00 0.00 -

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