[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -216.67%
YoY- -116.22%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 187,276 210,878 222,020 227,016 248,020 211,473 215,574 -8.93%
PBT 4,524 -11,369 -18,281 -5,832 -2,152 6,579 9,352 -38.29%
Tax -1,848 5,684 8,505 4,586 3,220 -1,490 -2,065 -7.11%
NP 2,676 -5,685 -9,776 -1,246 1,068 5,089 7,286 -48.62%
-
NP to SH 2,676 -5,685 -9,776 -1,246 1,068 5,089 7,286 -48.62%
-
Tax Rate 40.85% - - - - 22.65% 22.08% -
Total Cost 184,600 216,563 231,796 228,262 246,952 206,384 208,288 -7.71%
-
Net Worth 122,649 119,595 119,671 122,916 122,653 69,699 81,743 30.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 2,526 - - - 1,432 2,809 -
Div Payout % - 0.00% - - - 28.14% 38.55% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 122,649 119,595 119,671 122,916 122,653 69,699 81,743 30.96%
NOSH 85,769 84,222 84,275 84,189 83,437 47,739 42,135 60.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.43% -2.70% -4.40% -0.55% 0.43% 2.41% 3.38% -
ROE 2.18% -4.75% -8.17% -1.01% 0.87% 7.30% 8.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 218.35 250.38 263.44 269.65 297.25 442.98 511.62 -43.22%
EPS 3.12 -6.75 -11.60 -1.48 1.28 10.66 17.29 -67.96%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 6.67 -
NAPS 1.43 1.42 1.42 1.46 1.47 1.46 1.94 -18.35%
Adjusted Per Share Value based on latest NOSH - 83,962
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.32 39.77 41.87 42.81 46.78 39.88 40.66 -8.93%
EPS 0.50 -1.07 -1.84 -0.23 0.20 0.96 1.37 -48.83%
DPS 0.00 0.48 0.00 0.00 0.00 0.27 0.53 -
NAPS 0.2313 0.2256 0.2257 0.2318 0.2313 0.1315 0.1542 30.94%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.81 1.82 0.98 0.81 0.93 0.94 1.12 -
P/RPS 0.83 0.73 0.37 0.30 0.31 0.21 0.22 141.76%
P/EPS 58.01 -26.96 -8.45 -54.73 72.66 8.82 6.48 329.42%
EY 1.72 -3.71 -11.84 -1.83 1.38 11.34 15.44 -76.75%
DY 0.00 1.65 0.00 0.00 0.00 3.19 5.95 -
P/NAPS 1.27 1.28 0.69 0.55 0.63 0.64 0.58 68.38%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 28/05/03 28/02/03 04/12/02 14/08/02 -
Price 1.83 1.76 1.04 0.81 0.90 0.90 1.16 -
P/RPS 0.84 0.70 0.39 0.30 0.30 0.20 0.23 136.59%
P/EPS 58.65 -26.07 -8.97 -54.73 70.31 8.44 6.71 322.65%
EY 1.70 -3.84 -11.15 -1.83 1.42 11.84 14.91 -76.39%
DY 0.00 1.70 0.00 0.00 0.00 3.33 5.75 -
P/NAPS 1.28 1.24 0.73 0.55 0.61 0.62 0.60 65.49%

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