[NAMFATT] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.21%
YoY- -10443.15%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 714,873 551,392 508,087 354,305 331,086 437,148 472,324 -0.43%
PBT 61,790 13,059 71,761 -372,772 2,364 11,079 -57,123 -
Tax -16,070 -8,657 -3,349 -2,986 -1,636 4,423 67,642 -
NP 45,720 4,402 68,412 -375,758 728 15,502 10,519 -1.54%
-
NP to SH 40,877 4,402 68,412 -375,758 -3,564 15,502 -43,584 -
-
Tax Rate 26.01% 66.29% 4.67% - 69.20% -39.92% - -
Total Cost 669,153 546,990 439,675 730,063 330,358 421,646 461,805 -0.39%
-
Net Worth 446,245 701,501 227,843 159,175 195,789 181,282 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - 2,223 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 446,245 701,501 227,843 159,175 195,789 181,282 0 -100.00%
NOSH 223,122 239,420 91,503 91,480 91,490 90,641 88,993 -0.97%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.40% 0.80% 13.46% -106.05% 0.22% 3.55% 2.23% -
ROE 9.16% 0.63% 30.03% -236.07% -1.82% 8.55% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 320.39 230.30 555.27 387.30 361.88 482.28 530.74 0.53%
EPS 18.32 1.84 74.76 -410.75 -3.90 17.10 -48.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.00 2.93 2.49 1.74 2.14 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 91,480
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 192.35 148.36 136.71 95.33 89.09 117.62 127.09 -0.43%
EPS 11.00 1.18 18.41 -101.11 -0.96 4.17 -11.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 1.2007 1.8875 0.6131 0.4283 0.5268 0.4878 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.40 0.67 0.55 0.00 0.00 0.00 0.00 -
P/RPS 0.12 0.29 0.10 0.00 0.00 0.00 0.00 -100.00%
P/EPS 2.18 36.44 0.74 0.00 0.00 0.00 0.00 -100.00%
EY 45.80 2.74 135.94 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 0.20 0.23 0.22 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 12/08/05 05/08/04 20/08/03 28/08/02 12/10/01 16/08/00 - -
Price 0.38 0.67 0.86 0.00 0.00 0.00 0.00 -
P/RPS 0.12 0.29 0.15 0.00 0.00 0.00 0.00 -100.00%
P/EPS 2.07 36.44 1.15 0.00 0.00 0.00 0.00 -100.00%
EY 48.21 2.74 86.94 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 0.23 0.35 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