[NAMFATT] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.44%
YoY- -963.71%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 176,669 360,033 591,143 685,858 931,632 714,873 551,392 -17.27%
PBT -563,011 -49,023 32,646 34,582 36,034 61,790 13,059 -
Tax -2,086 -3,208 -6,574 -9,623 -9,874 -16,070 -8,657 -21.10%
NP -565,097 -52,231 26,072 24,959 26,160 45,720 4,402 -
-
NP to SH -546,766 -51,402 26,223 22,788 28,554 40,877 4,402 -
-
Tax Rate - - 20.14% 27.83% 27.40% 26.01% 66.29% -
Total Cost 741,766 412,264 565,071 660,899 905,472 669,153 546,990 5.20%
-
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 - - 3,711 - - - - -
Div Payout % - - 14.15% - - - - -
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 -319.86% -14.51% 4.41% 3.64% 2.81% 6.40% 0.80% -
ROE -2,401.89% -7.64% 3.23% 2.86% 2.91% 9.16% 0.63% -
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 46.57 94.20 158.81 184.13 250.57 320.39 230.30 -23.37%
EPS -144.11 -13.45 7.04 6.12 7.68 18.32 1.84 -
DPS 0.00 0.00 1.00 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 - 379,400
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.54 96.87 159.06 184.54 250.67 192.35 148.36 -17.27%
EPS -147.12 -13.83 7.06 6.13 7.68 11.00 1.18 -
DPS 0.00 0.00 1.00 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 0.17 0.36 0.22 0.41 0.15 0.12 0.29 -8.51%
P/EPS -0.06 -2.53 4.97 12.42 4.95 2.18 36.44 -
EY -1,801.42 -39.56 20.13 8.05 20.21 45.80 2.74 -
DY 0.00 0.00 2.86 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 0.13 0.33 0.20 0.37 0.15 0.12 0.29 -12.51%
P/EPS -0.04 -2.30 4.54 11.28 4.95 2.07 36.44 -
EY -2,401.89 -43.38 22.02 8.87 20.21 48.21 2.74 -
DY 0.00 0.00 3.13 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