[NAMFATT] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -157.88%
YoY- -1289.53%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 115,993 112,596 105,049 74,142 83,888 60,460 132,278 0.13%
PBT 17,907 7,225 5,853 -5,357 2,577 5,199 -19,117 -
Tax -2,328 -3,785 -2,597 5,357 -2,071 -168 19,117 -
NP 15,579 3,440 3,256 0 506 5,031 0 -100.00%
-
NP to SH 15,579 3,440 3,256 -6,019 506 5,031 -19,295 -
-
Tax Rate 13.00% 52.39% 44.37% - 80.36% 3.23% - -
Total Cost 100,414 109,156 101,793 74,142 83,382 55,429 132,278 0.29%
-
Net Worth 547,164 187,104 160,970 189,351 180,000 184,284 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 547,164 187,104 160,970 189,351 180,000 184,284 0 -100.00%
NOSH 189,987 97,450 91,460 91,474 90,000 89,026 88,917 -0.80%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 13.43% 3.06% 3.10% 0.00% 0.60% 8.32% 0.00% -
ROE 2.85% 1.84% 2.02% -3.18% 0.28% 2.73% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 61.05 115.54 114.86 81.05 93.21 67.91 148.77 0.95%
EPS 8.20 3.53 3.56 -6.58 0.55 5.66 -21.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 1.92 1.76 2.07 2.00 2.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 91,474
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 31.21 30.30 28.27 19.95 22.57 16.27 35.59 0.13%
EPS 4.19 0.93 0.88 -1.62 0.14 1.35 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4723 0.5034 0.4331 0.5095 0.4843 0.4959 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 - - - - - -
Price 0.60 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.98 0.74 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.32 24.08 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.67 4.15 0.00 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 0.21 0.44 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 03/11/04 19/11/03 25/11/02 15/11/01 29/11/00 19/11/99 - -
Price 0.55 0.77 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.67 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.71 21.81 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 14.91 4.58 0.00 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 0.40 0.00 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