[NAMFATT] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -48.95%
YoY- -93.55%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 203,963 140,329 207,885 178,227 155,783 140,070 70,839 19.26%
PBT 11,031 15,199 14,803 7,035 55,350 5,691 -535 -
Tax -3,440 -4,014 -6,098 -3,731 -4,163 -3,404 535 -
NP 7,591 11,185 8,705 3,304 51,187 2,287 0 -
-
NP to SH 6,742 10,671 5,646 3,304 51,187 2,287 -2,334 -
-
Tax Rate 31.18% 26.41% 41.19% 53.03% 7.52% 59.81% - -
Total Cost 196,372 129,144 199,180 174,923 104,596 137,783 70,839 18.51%
-
Net Worth 797,120 981,583 446,245 701,501 227,843 159,175 195,789 26.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 797,120 981,583 446,245 701,501 227,843 159,175 195,789 26.35%
NOSH 372,486 371,811 223,122 239,420 91,503 91,480 91,490 26.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.72% 7.97% 4.19% 1.85% 32.86% 1.63% 0.00% -
ROE 0.85% 1.09% 1.27% 0.47% 22.47% 1.44% -1.19% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.76 37.74 93.17 74.44 170.25 153.12 77.43 -5.60%
EPS 1.81 2.87 1.52 1.38 55.94 2.50 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.64 2.00 2.93 2.49 1.74 2.14 0.00%
Adjusted Per Share Value based on latest NOSH - 239,420
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.88 37.76 55.94 47.96 41.92 37.69 19.06 19.26%
EPS 1.81 2.87 1.52 0.89 13.77 0.62 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1448 2.6412 1.2007 1.8875 0.6131 0.4283 0.5268 26.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.76 0.38 0.40 0.67 0.55 0.00 0.00 -
P/RPS 1.39 1.01 0.43 0.90 0.32 0.00 0.00 -
P/EPS 41.99 13.24 15.81 48.55 0.98 0.00 0.00 -
EY 2.38 7.55 6.33 2.06 101.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.14 0.20 0.23 0.22 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 07/09/06 12/08/05 05/08/04 20/08/03 28/08/02 12/10/01 -
Price 0.69 0.38 0.38 0.67 0.86 0.00 0.00 -
P/RPS 1.26 1.01 0.41 0.90 0.51 0.00 0.00 -
P/EPS 38.12 13.24 15.02 48.55 1.54 0.00 0.00 -
EY 2.62 7.55 6.66 2.06 65.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.14 0.19 0.23 0.35 0.00 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