[NAMFATT] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 173.43%
YoY- 132.14%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 100,039 177,227 197,868 126,190 118,420 70,492 77,668 4.30%
PBT 4,881 12,260 13,599 7,812 5,616 8,308 -892 -
Tax -1,054 -3,724 22 -1,340 -2,828 -3,898 892 -
NP 3,827 8,536 13,621 6,472 2,788 4,410 0 -
-
NP to SH 3,211 8,095 11,837 6,472 2,788 4,410 -1,958 -
-
Tax Rate 21.59% 30.38% -0.16% 17.15% 50.36% 46.92% - -
Total Cost 96,212 168,691 184,247 119,718 115,632 66,082 77,668 3.63%
-
Net Worth 802,750 965,458 423,506 562,782 173,721 156,454 199,459 26.10%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 802,750 965,458 423,506 562,782 173,721 156,454 199,459 26.10%
NOSH 373,372 371,330 211,753 200,993 91,432 91,493 91,495 26.39%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.83% 4.82% 6.88% 5.13% 2.35% 6.26% 0.00% -
ROE 0.40% 0.84% 2.80% 1.15% 1.60% 2.82% -0.98% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.79 47.73 93.44 62.78 129.52 77.05 84.89 -17.48%
EPS 0.86 2.18 3.18 3.22 3.70 4.82 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.60 2.00 2.80 1.90 1.71 2.18 -0.23%
Adjusted Per Share Value based on latest NOSH - 200,993
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.92 47.69 53.24 33.95 31.86 18.97 20.90 4.30%
EPS 0.86 2.18 3.18 1.74 0.75 1.19 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.5978 1.1395 1.5143 0.4674 0.421 0.5367 26.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.80 0.41 0.47 0.78 0.45 0.00 0.00 -
P/RPS 2.99 0.86 0.50 1.24 0.35 0.00 0.00 -
P/EPS 93.02 18.81 8.41 24.22 14.76 0.00 0.00 -
EY 1.07 5.32 11.89 4.13 6.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.16 0.24 0.28 0.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 13/06/06 18/05/05 05/05/04 26/05/03 23/05/02 16/07/01 -
Price 0.70 0.36 0.38 0.75 0.50 0.00 0.00 -
P/RPS 2.61 0.75 0.41 1.19 0.39 0.00 0.00 -
P/EPS 81.40 16.51 6.80 23.29 16.40 0.00 0.00 -
EY 1.23 6.06 14.71 4.29 6.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.14 0.19 0.27 0.26 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