[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.27%
YoY- 77.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 73,204 85,528 71,985 63,830 61,944 115,463 106,412 -22.05%
PBT 3,472 9,340 6,576 4,280 3,056 7,782 3,992 -8.87%
Tax -1,148 -2,215 -1,994 -1,066 -680 -1,483 -1,636 -21.01%
NP 2,324 7,125 4,581 3,214 2,376 6,299 2,356 -0.90%
-
NP to SH 2,324 7,125 4,581 3,214 2,376 6,299 2,356 -0.90%
-
Tax Rate 33.06% 23.72% 30.32% 24.91% 22.25% 19.06% 40.98% -
Total Cost 70,880 78,403 67,404 60,616 59,568 109,164 104,056 -22.56%
-
Net Worth 51,364 67,143 47,038 46,371 45,526 42,823 38,013 22.20%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,657 2,210 - - 791 1,037 -
Div Payout % - 23.27% 48.25% - - 12.56% 44.05% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,364 67,143 47,038 46,371 45,526 42,823 38,013 22.20%
NOSH 41,500 41,446 41,447 41,417 41,538 39,563 38,920 4.36%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.17% 8.33% 6.36% 5.04% 3.84% 5.46% 2.21% -
ROE 4.52% 10.61% 9.74% 6.93% 5.22% 14.71% 6.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 176.40 206.36 173.68 154.11 149.12 291.84 273.41 -25.31%
EPS 5.60 16.98 11.05 7.76 5.72 15.90 6.05 -5.01%
DPS 0.00 4.00 5.33 0.00 0.00 2.00 2.67 -
NAPS 1.2377 1.62 1.1349 1.1196 1.096 1.0824 0.9767 17.08%
Adjusted Per Share Value based on latest NOSH - 41,516
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.11 3.63 3.06 2.71 2.63 4.90 4.52 -22.04%
EPS 0.10 0.30 0.19 0.14 0.10 0.27 0.10 0.00%
DPS 0.00 0.07 0.09 0.00 0.00 0.03 0.04 -
NAPS 0.0218 0.0285 0.02 0.0197 0.0193 0.0182 0.0161 22.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.39 0.39 0.41 0.41 0.25 0.20 -
P/RPS 0.23 0.19 0.22 0.27 0.27 0.09 0.07 120.85%
P/EPS 7.32 2.27 3.53 5.28 7.17 1.57 3.30 70.00%
EY 13.66 44.08 28.34 18.93 13.95 63.68 30.27 -41.13%
DY 0.00 10.26 13.68 0.00 0.00 8.00 13.33 -
P/NAPS 0.33 0.24 0.34 0.37 0.37 0.23 0.20 39.59%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 -
Price 0.38 0.42 0.38 0.38 0.37 0.46 0.22 -
P/RPS 0.22 0.20 0.22 0.25 0.25 0.16 0.08 96.16%
P/EPS 6.79 2.44 3.44 4.90 6.47 2.89 3.63 51.75%
EY 14.74 40.93 29.09 20.42 15.46 34.61 27.52 -34.02%
DY 0.00 9.52 14.04 0.00 0.00 4.35 12.12 -
P/NAPS 0.31 0.26 0.33 0.34 0.34 0.42 0.23 21.99%

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