[KFIMA] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 598.67%
YoY- 344.31%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 231,934 199,296 221,136 214,106 186,320 172,612 187,310 15.29%
PBT 246,332 58,160 63,572 66,129 17,386 15,088 -16,068 -
Tax -18,804 -14,388 -10,257 -12,709 -9,740 -9,420 16,068 -
NP 227,528 43,772 53,315 53,420 7,646 5,668 0 -
-
NP to SH 227,528 43,772 53,315 53,420 7,646 5,668 -32,861 -
-
Tax Rate 7.63% 24.74% 16.13% 19.22% 56.02% 62.43% - -
Total Cost 4,406 155,524 167,821 160,686 178,674 166,944 187,310 -91.77%
-
Net Worth 140,737 40,641 28,268 25,718 -1,291,910 -15,691 27,835 194.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 140,737 40,641 28,268 25,718 -1,291,910 -15,691 27,835 194.29%
NOSH 263,159 263,052 282,680 263,239 263,655 262,407 263,098 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 98.10% 21.96% 24.11% 24.95% 4.10% 3.28% 0.00% -
ROE 161.67% 107.70% 188.60% 207.71% 0.00% 0.00% -118.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.13 75.76 78.23 81.34 70.67 65.78 71.19 15.27%
EPS 86.46 16.64 20.26 20.29 2.90 2.16 -12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5348 0.1545 0.10 0.0977 -4.90 -0.0598 0.1058 194.24%
Adjusted Per Share Value based on latest NOSH - 263,195
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 82.18 70.61 78.35 75.86 66.02 61.16 66.37 15.29%
EPS 80.62 15.51 18.89 18.93 2.71 2.01 -11.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.144 0.1002 0.0911 -4.5775 -0.0556 0.0986 194.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.43 0.38 0.52 0.37 0.40 0.43 -
P/RPS 0.53 0.57 0.49 0.64 0.52 0.61 0.60 -7.93%
P/EPS 0.54 2.58 2.01 2.56 12.76 18.52 -3.44 -
EY 183.96 38.70 49.63 39.03 7.84 5.40 -29.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.78 3.80 5.32 0.00 0.00 4.06 -63.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 28/05/02 -
Price 0.47 0.52 0.41 0.40 0.59 0.36 0.42 -
P/RPS 0.53 0.69 0.52 0.49 0.83 0.55 0.59 -6.89%
P/EPS 0.54 3.13 2.17 1.97 20.34 16.67 -3.36 -
EY 183.96 32.00 46.00 50.73 4.92 6.00 -29.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 3.37 4.10 4.09 0.00 0.00 3.97 -63.33%

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