[FITTERS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.53%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 148,838 125,228 146,452 132,648 124,484 99,848 128,421 10.34%
PBT 3,966 1,144 8,598 8,830 9,560 9,280 16,081 -60.70%
Tax -2,474 -1,684 -2,749 -2,466 -1,948 -1,628 -3,879 -25.92%
NP 1,492 -540 5,849 6,364 7,612 7,652 12,202 -75.39%
-
NP to SH 388 -896 5,529 6,162 5,840 5,780 12,033 -89.89%
-
Tax Rate 62.38% 147.20% 31.97% 27.93% 20.38% 17.54% 24.12% -
Total Cost 147,346 125,768 140,603 126,284 116,872 92,196 116,219 17.15%
-
Net Worth 92,615 93,974 92,278 84,148 85,081 84,320 82,696 7.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,346 - - - 10,025 - - -
Div Payout % 2,666.67% - - - 171.67% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 92,615 93,974 92,278 84,148 85,081 84,320 82,696 7.85%
NOSH 129,333 131,764 128,646 126,978 125,321 124,568 124,318 2.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.00% -0.43% 3.99% 4.80% 6.11% 7.66% 9.50% -
ROE 0.42% -0.95% 5.99% 7.32% 6.86% 6.85% 14.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 115.08 95.04 113.84 104.47 99.33 80.15 103.30 7.47%
EPS 0.30 -0.68 4.30 4.85 4.66 4.64 9.68 -90.15%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.7161 0.7132 0.7173 0.6627 0.6789 0.6769 0.6652 5.04%
Adjusted Per Share Value based on latest NOSH - 127,014
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.30 5.30 6.20 5.62 5.27 4.23 5.44 10.28%
EPS 0.02 -0.04 0.23 0.26 0.25 0.24 0.51 -88.48%
DPS 0.44 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.0392 0.0398 0.0391 0.0356 0.036 0.0357 0.035 7.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.42 0.44 0.50 0.53 0.49 0.48 -
P/RPS 0.32 0.44 0.39 0.48 0.53 0.61 0.46 -21.50%
P/EPS 123.33 -61.76 10.24 10.30 11.37 10.56 4.96 753.57%
EY 0.81 -1.62 9.77 9.71 8.79 9.47 20.16 -88.29%
DY 21.62 0.00 0.00 0.00 15.09 0.00 0.00 -
P/NAPS 0.52 0.59 0.61 0.75 0.78 0.72 0.72 -19.51%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 26/05/08 28/02/08 23/11/07 15/08/07 08/06/07 22/02/07 -
Price 0.53 0.38 0.35 0.43 0.47 0.52 0.61 -
P/RPS 0.46 0.40 0.31 0.41 0.47 0.65 0.59 -15.30%
P/EPS 176.67 -55.88 8.14 8.86 10.09 11.21 6.30 824.90%
EY 0.57 -1.79 12.28 11.29 9.91 8.92 15.87 -89.13%
DY 15.09 0.00 0.00 0.00 17.02 0.00 0.00 -
P/NAPS 0.74 0.53 0.49 0.65 0.69 0.77 0.92 -13.52%

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