[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -116.21%
YoY- -115.5%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,341 165,654 148,838 125,228 146,452 132,648 124,484 19.75%
PBT 24,947 41,062 3,966 1,144 8,598 8,830 9,560 88.99%
Tax -1,352 -2,040 -2,474 -1,684 -2,749 -2,466 -1,948 -21.52%
NP 23,595 39,022 1,492 -540 5,849 6,364 7,612 111.86%
-
NP to SH 21,870 38,305 388 -896 5,529 6,162 5,840 140.18%
-
Tax Rate 5.42% 4.97% 62.38% 147.20% 31.97% 27.93% 20.38% -
Total Cost 139,746 126,632 147,346 125,768 140,603 126,284 116,872 12.59%
-
Net Worth 115,223 119,728 92,615 93,974 92,278 84,148 85,081 22.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 10,346 - - - 10,025 -
Div Payout % - - 2,666.67% - - - 171.67% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,223 119,728 92,615 93,974 92,278 84,148 85,081 22.29%
NOSH 129,946 131,122 129,333 131,764 128,646 126,978 125,321 2.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.45% 23.56% 1.00% -0.43% 3.99% 4.80% 6.11% -
ROE 18.98% 31.99% 0.42% -0.95% 5.99% 7.32% 6.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 125.70 126.34 115.08 95.04 113.84 104.47 99.33 16.91%
EPS 16.83 29.21 0.30 -0.68 4.30 4.85 4.66 134.48%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 0.8867 0.9131 0.7161 0.7132 0.7173 0.6627 0.6789 19.38%
Adjusted Per Share Value based on latest NOSH - 131,764
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.91 7.01 6.30 5.30 6.20 5.62 5.27 19.69%
EPS 0.93 1.62 0.02 -0.04 0.23 0.26 0.25 139.12%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.42 -
NAPS 0.0488 0.0507 0.0392 0.0398 0.0391 0.0356 0.036 22.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.29 0.30 0.37 0.42 0.44 0.50 0.53 -
P/RPS 0.23 0.24 0.32 0.44 0.39 0.48 0.53 -42.53%
P/EPS 1.72 1.03 123.33 -61.76 10.24 10.30 11.37 -71.44%
EY 58.03 97.38 0.81 -1.62 9.77 9.71 8.79 249.91%
DY 0.00 0.00 21.62 0.00 0.00 0.00 15.09 -
P/NAPS 0.33 0.33 0.52 0.59 0.61 0.75 0.78 -43.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 11/08/08 26/05/08 28/02/08 23/11/07 15/08/07 -
Price 0.25 0.25 0.53 0.38 0.35 0.43 0.47 -
P/RPS 0.20 0.20 0.46 0.40 0.31 0.41 0.47 -43.27%
P/EPS 1.49 0.86 176.67 -55.88 8.14 8.86 10.09 -71.89%
EY 67.32 116.85 0.57 -1.79 12.28 11.29 9.91 256.60%
DY 0.00 0.00 15.09 0.00 0.00 0.00 17.02 -
P/NAPS 0.28 0.27 0.74 0.53 0.49 0.65 0.69 -45.03%

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