[NAMFATT] YoY TTM Result on 31-Dec-2003 [#4]

Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.15%
YoY- 129.99%
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 699,412 1,019,829 613,537 521,178 444,446 292,250 357,718 11.81%
PBT 46,129 36,977 48,235 59,178 24,792 -388,196 16,164 19.08%
Tax -12,867 -8,212 -15,065 -10,577 -3,660 5,743 -9,419 5.33%
NP 33,262 28,765 33,170 48,601 21,132 -382,453 6,745 30.44%
-
NP to SH 31,601 27,271 33,170 48,601 21,132 -386,745 6,745 29.34%
-
Tax Rate 27.89% 22.21% 31.23% 17.87% 14.76% - 58.27% -
Total Cost 666,150 991,064 580,367 472,577 423,314 674,703 350,973 11.26%
-
Net Worth 741,020 923,333 384,403 452,666 161,950 150,966 203,500 24.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 741,020 923,333 384,403 452,666 161,950 150,966 203,500 24.02%
NOSH 370,510 461,666 192,201 149,395 91,497 91,494 92,500 26.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.76% 2.82% 5.41% 9.33% 4.75% -130.87% 1.89% -
ROE 4.26% 2.95% 8.63% 10.74% 13.05% -256.18% 3.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 188.77 220.90 319.22 348.86 485.75 319.42 386.72 -11.26%
EPS 8.53 5.91 17.26 32.53 23.10 -422.70 7.29 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 3.03 1.77 1.65 2.20 -1.57%
Adjusted Per Share Value based on latest NOSH - 149,395
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 188.19 274.41 165.08 140.23 119.59 78.64 96.25 11.81%
EPS 8.50 7.34 8.93 13.08 5.69 -104.06 1.81 29.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9939 2.4844 1.0343 1.218 0.4358 0.4062 0.5476 24.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.44 0.37 0.54 0.75 0.00 0.00 0.00 -
P/RPS 0.23 0.17 0.17 0.21 0.00 0.00 0.00 -
P/EPS 5.16 6.26 3.13 2.31 0.00 0.00 0.00 -
EY 19.38 15.97 31.96 43.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.27 0.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 28/02/06 25/02/05 20/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.61 0.38 0.50 0.83 0.49 0.00 0.00 -
P/RPS 0.32 0.17 0.16 0.24 0.10 0.00 0.00 -
P/EPS 7.15 6.43 2.90 2.55 2.12 0.00 0.00 -
EY 13.98 15.54 34.52 39.20 47.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.25 0.27 0.28 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