[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -7.95%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 99,848 128,421 127,868 131,720 103,280 143,332 127,045 -14.84%
PBT 9,280 16,081 16,362 19,314 17,972 12,547 10,314 -6.80%
Tax -1,628 -3,879 -3,706 -3,678 -880 -3,266 -2,616 -27.12%
NP 7,652 12,202 12,656 15,636 17,092 9,281 7,698 -0.39%
-
NP to SH 5,780 12,033 12,568 15,568 16,912 9,180 7,705 -17.45%
-
Tax Rate 17.54% 24.12% 22.65% 19.04% 4.90% 26.03% 25.36% -
Total Cost 92,196 116,219 115,212 116,084 86,188 134,051 119,346 -15.82%
-
Net Worth 84,320 82,696 81,799 41,447 41,448 74,994 41,456 60.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 4,192 2,210 -
Div Payout % - - - - - 45.67% 28.69% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 84,320 82,696 81,799 41,447 41,448 74,994 41,456 60.60%
NOSH 124,568 124,318 124,296 41,447 41,448 41,924 41,456 108.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.66% 9.50% 9.90% 11.87% 16.55% 6.48% 6.06% -
ROE 6.85% 14.55% 15.36% 37.56% 40.80% 12.24% 18.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.15 103.30 102.87 317.80 249.17 341.88 306.46 -59.13%
EPS 4.64 9.68 10.11 12.52 13.60 7.38 6.20 -17.58%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.33 -
NAPS 0.6769 0.6652 0.6581 1.00 1.00 1.7888 1.00 -22.92%
Adjusted Per Share Value based on latest NOSH - 41,445
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.24 5.46 5.43 5.60 4.39 6.09 5.40 -14.90%
EPS 0.25 0.51 0.53 0.66 0.72 0.39 0.33 -16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.09 -
NAPS 0.0358 0.0351 0.0347 0.0176 0.0176 0.0319 0.0176 60.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.49 0.48 0.45 0.37 0.39 0.39 0.40 -
P/RPS 0.61 0.46 0.44 0.12 0.16 0.11 0.13 180.54%
P/EPS 10.56 4.96 4.45 0.99 0.96 1.78 2.15 189.22%
EY 9.47 20.16 22.47 101.52 104.62 56.14 46.47 -65.40%
DY 0.00 0.00 0.00 0.00 0.00 25.64 13.33 -
P/NAPS 0.72 0.72 0.68 0.37 0.39 0.22 0.40 48.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 29/11/05 -
Price 0.52 0.61 0.52 0.43 0.39 0.41 0.40 -
P/RPS 0.65 0.59 0.51 0.14 0.16 0.12 0.13 192.68%
P/EPS 11.21 6.30 5.14 1.14 0.96 1.87 2.15 200.98%
EY 8.92 15.87 19.44 87.35 104.62 53.41 46.47 -66.75%
DY 0.00 0.00 0.00 0.00 0.00 24.39 13.33 -
P/NAPS 0.77 0.92 0.79 0.43 0.39 0.23 0.40 54.80%

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