[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.07%
YoY- 1334.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 140,120 126,226 116,817 113,998 96,572 163,341 165,654 -10.56%
PBT 13,472 9,976 8,108 7,978 7,100 24,947 41,062 -52.46%
Tax -3,288 -1,675 -1,804 -2,076 -1,368 -1,352 -2,040 37.50%
NP 10,184 8,301 6,304 5,902 5,732 23,595 39,022 -59.19%
-
NP to SH 10,268 8,017 6,236 5,564 5,560 21,870 38,305 -58.45%
-
Tax Rate 24.41% 16.79% 22.25% 26.02% 19.27% 5.42% 4.97% -
Total Cost 129,936 117,925 110,513 108,096 90,840 139,746 126,632 1.73%
-
Net Worth 116,071 71,187 107,364 110,457 108,843 115,223 119,728 -2.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 116,071 71,187 107,364 110,457 108,843 115,223 119,728 -2.04%
NOSH 126,453 122,715 121,480 120,956 120,869 129,946 131,122 -2.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.27% 6.58% 5.40% 5.18% 5.94% 14.45% 23.56% -
ROE 8.85% 11.26% 5.81% 5.04% 5.11% 18.98% 31.99% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.81 102.86 96.16 94.25 79.90 125.70 126.34 -8.37%
EPS 8.12 4.14 5.13 4.60 4.60 16.83 29.21 -57.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9179 0.5801 0.8838 0.9132 0.9005 0.8867 0.9131 0.35%
Adjusted Per Share Value based on latest NOSH - 121,043
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.95 5.36 4.96 4.84 4.10 6.94 7.04 -10.61%
EPS 0.44 0.34 0.26 0.24 0.24 0.93 1.63 -58.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0302 0.0456 0.0469 0.0462 0.0489 0.0509 -2.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.38 0.35 0.31 0.25 0.29 0.30 -
P/RPS 0.39 0.37 0.36 0.33 0.31 0.23 0.24 38.26%
P/EPS 5.30 5.82 6.82 6.74 5.43 1.72 1.03 198.34%
EY 18.88 17.19 14.67 14.84 18.40 58.03 97.38 -66.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.40 0.34 0.28 0.33 0.33 26.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 20/11/09 20/08/09 27/05/09 24/02/09 24/11/08 -
Price 0.42 0.39 0.36 0.34 0.30 0.25 0.25 -
P/RPS 0.38 0.38 0.37 0.36 0.38 0.20 0.20 53.46%
P/EPS 5.17 5.97 7.01 7.39 6.52 1.49 0.86 230.98%
EY 19.33 16.75 14.26 13.53 15.33 67.32 116.85 -69.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 0.41 0.37 0.33 0.28 0.27 42.69%

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