[NAMFATT] YoY TTM 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- -91.58%
YoY- -93.57%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 685,858 931,632 714,873 551,392 508,087 354,305 331,086 12.89%
PBT 34,582 36,034 61,790 13,059 71,761 -372,772 2,364 56.35%
Tax -9,623 -9,874 -16,070 -8,657 -3,349 -2,986 -1,636 34.33%
NP 24,959 26,160 45,720 4,402 68,412 -375,758 728 80.19%
-
NP to SH 22,788 28,554 40,877 4,402 68,412 -375,758 -3,564 -
-
Tax Rate 27.83% 27.40% 26.01% 66.29% 4.67% - 69.20% -
Total Cost 660,899 905,472 669,153 546,990 439,675 730,063 330,358 12.24%
-
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 3.64% 2.81% 6.40% 0.80% 13.46% -106.05% 0.22% -
ROE 2.86% 2.91% 9.16% 0.63% 30.03% -236.07% -1.82% -
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 184.13 250.57 320.39 230.30 555.27 387.30 361.88 -10.64%
EPS 6.12 7.68 18.32 1.84 74.76 -410.75 -3.90 -
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 184.54 250.67 192.35 148.36 136.71 95.33 89.09 12.89%
EPS 6.13 7.68 11.00 1.18 18.41 -101.11 -0.96 -
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 0.41 0.15 0.12 0.29 0.10 0.00 0.00 -
P/EPS 12.42 4.95 2.18 36.44 0.74 0.00 0.00 -
EY 8.05 20.21 45.80 2.74 135.94 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 0.37 0.15 0.12 0.29 0.15 0.00 0.00 -
P/EPS 11.28 4.95 2.07 36.44 1.15 0.00 0.00 -
EY 8.87 20.21 48.21 2.74 86.94 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