[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.26%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,648 124,484 99,848 128,421 127,868 131,720 103,280 18.13%
PBT 8,830 9,560 9,280 16,081 16,362 19,314 17,972 -37.70%
Tax -2,466 -1,948 -1,628 -3,879 -3,706 -3,678 -880 98.64%
NP 6,364 7,612 7,652 12,202 12,656 15,636 17,092 -48.21%
-
NP to SH 6,162 5,840 5,780 12,033 12,568 15,568 16,912 -48.95%
-
Tax Rate 27.93% 20.38% 17.54% 24.12% 22.65% 19.04% 4.90% -
Total Cost 126,284 116,872 92,196 116,219 115,212 116,084 86,188 28.97%
-
Net Worth 84,148 85,081 84,320 82,696 81,799 41,447 41,448 60.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 10,025 - - - - - -
Div Payout % - 171.67% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 84,148 85,081 84,320 82,696 81,799 41,447 41,448 60.26%
NOSH 126,978 125,321 124,568 124,318 124,296 41,447 41,448 110.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.80% 6.11% 7.66% 9.50% 9.90% 11.87% 16.55% -
ROE 7.32% 6.86% 6.85% 14.55% 15.36% 37.56% 40.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.47 99.33 80.15 103.30 102.87 317.80 249.17 -43.95%
EPS 4.85 4.66 4.64 9.68 10.11 12.52 13.60 -49.67%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6627 0.6789 0.6769 0.6652 0.6581 1.00 1.00 -23.96%
Adjusted Per Share Value based on latest NOSH - 124,379
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.62 5.27 4.23 5.44 5.41 5.58 4.37 18.24%
EPS 0.26 0.25 0.24 0.51 0.53 0.66 0.72 -49.25%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.036 0.0357 0.035 0.0346 0.0175 0.0175 60.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.53 0.49 0.48 0.45 0.37 0.39 -
P/RPS 0.48 0.53 0.61 0.46 0.44 0.12 0.16 107.86%
P/EPS 10.30 11.37 10.56 4.96 4.45 0.99 0.96 385.75%
EY 9.71 8.79 9.47 20.16 22.47 101.52 104.62 -79.47%
DY 0.00 15.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.72 0.72 0.68 0.37 0.39 54.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 -
Price 0.43 0.47 0.52 0.61 0.52 0.43 0.39 -
P/RPS 0.41 0.47 0.65 0.59 0.51 0.14 0.16 87.15%
P/EPS 8.86 10.09 11.21 6.30 5.14 1.14 0.96 339.39%
EY 11.29 9.91 8.92 15.87 19.44 87.35 104.62 -77.30%
DY 0.00 17.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.77 0.92 0.79 0.43 0.39 40.52%

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