[NAMFATT] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -52.32%
YoY- -537.34%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 25,662 38,880 154,407 203,963 140,329 207,885 178,227 -27.59%
PBT -14,835 -19,538 2,907 11,031 15,199 14,803 7,035 -
Tax -291 1,263 1,197 -3,440 -4,014 -6,098 -3,731 -34.62%
NP -15,126 -18,275 4,104 7,591 11,185 8,705 3,304 -
-
NP to SH -15,176 -17,581 4,020 6,742 10,671 5,646 3,304 -
-
Tax Rate - - -41.18% 31.18% 26.41% 41.19% 53.03% -
Total Cost 40,788 57,155 150,303 196,372 129,144 199,180 174,923 -21.53%
-
Net Worth 22,763 672,664 811,444 797,120 981,583 446,245 701,501 -43.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,763 672,664 811,444 797,120 981,583 446,245 701,501 -43.50%
NOSH 379,400 382,195 372,222 372,486 371,811 223,122 239,420 7.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -58.94% -47.00% 2.66% 3.72% 7.97% 4.19% 1.85% -
ROE -66.67% -2.61% 0.50% 0.85% 1.09% 1.27% 0.47% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.76 10.17 41.48 54.76 37.74 93.17 74.44 -32.94%
EPS -4.00 -4.60 1.08 1.81 2.87 1.52 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 1.76 2.18 2.14 2.64 2.00 2.93 -47.67%
Adjusted Per Share Value based on latest NOSH - 382,195
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.90 10.46 41.55 54.88 37.76 55.94 47.96 -27.60%
EPS -4.08 -4.73 1.08 1.81 2.87 1.52 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 1.8099 2.1834 2.1448 2.6412 1.2007 1.8875 -43.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.08 0.34 0.35 0.76 0.38 0.40 0.67 -
P/RPS 1.18 3.34 0.84 1.39 1.01 0.43 0.90 4.61%
P/EPS -2.00 -7.39 32.41 41.99 13.24 15.81 48.55 -
EY -50.00 -13.53 3.09 2.38 7.55 6.33 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.19 0.16 0.36 0.14 0.20 0.23 33.95%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 21/08/09 22/08/08 23/08/07 07/09/06 12/08/05 05/08/04 -
Price 0.06 0.31 0.32 0.69 0.38 0.38 0.67 -
P/RPS 0.89 3.05 0.77 1.26 1.01 0.41 0.90 -0.18%
P/EPS -1.50 -6.74 29.63 38.12 13.24 15.02 48.55 -
EY -66.67 -14.84 3.38 2.62 7.55 6.66 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.18 0.15 0.32 0.14 0.19 0.23 27.74%

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