[FIMACOR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -67.53%
YoY- 68.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 110,024 85,868 56,987 20,082 98,506 80,625 55,570 57.61%
PBT 30,931 24,450 15,290 5,783 20,061 15,169 11,428 94.09%
Tax -8,786 -6,236 -4,074 -1,297 -6,247 -4,979 -3,693 78.11%
NP 22,145 18,214 11,216 4,486 13,814 10,190 7,735 101.49%
-
NP to SH 22,145 18,214 11,216 4,486 13,814 10,190 7,735 101.49%
-
Tax Rate 28.41% 25.51% 26.64% 22.43% 31.14% 32.82% 32.32% -
Total Cost 87,879 67,654 45,771 15,596 84,692 70,435 47,835 49.94%
-
Net Worth 150,175 151,459 144,172 144,109 140,848 133,956 137,046 6.28%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 10,115 6,213 6,200 - 5,417 5,420 - -
Div Payout % 45.68% 34.12% 55.29% - 39.22% 53.19% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 150,175 151,459 144,172 144,109 140,848 133,956 137,046 6.28%
NOSH 77,810 77,671 77,512 77,478 77,389 77,431 77,427 0.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.13% 21.21% 19.68% 22.34% 14.02% 12.64% 13.92% -
ROE 14.75% 12.03% 7.78% 3.11% 9.81% 7.61% 5.64% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 141.40 110.55 73.52 25.92 127.29 104.12 71.77 57.09%
EPS 28.46 23.45 14.47 5.79 17.85 13.16 9.99 100.83%
DPS 13.00 8.00 8.00 0.00 7.00 7.00 0.00 -
NAPS 1.93 1.95 1.86 1.86 1.82 1.73 1.77 5.93%
Adjusted Per Share Value based on latest NOSH - 77,478
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.86 35.01 23.24 8.19 40.16 32.87 22.66 57.59%
EPS 9.03 7.43 4.57 1.83 5.63 4.15 3.15 101.66%
DPS 4.12 2.53 2.53 0.00 2.21 2.21 0.00 -
NAPS 0.6123 0.6175 0.5878 0.5876 0.5743 0.5462 0.5588 6.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.79 1.67 1.37 1.40 1.46 1.31 1.23 -
P/RPS 1.27 1.51 1.86 5.40 1.15 1.26 1.71 -17.97%
P/EPS 6.29 7.12 9.47 24.18 8.18 9.95 12.31 -36.06%
EY 15.90 14.04 10.56 4.14 12.23 10.05 8.12 56.45%
DY 7.26 4.79 5.84 0.00 4.79 5.34 0.00 -
P/NAPS 0.93 0.86 0.74 0.75 0.80 0.76 0.69 21.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 17/11/03 -
Price 1.80 1.78 1.44 1.41 1.32 1.44 1.18 -
P/RPS 1.27 1.61 1.96 5.44 1.04 1.38 1.64 -15.65%
P/EPS 6.32 7.59 9.95 24.35 7.39 10.94 11.81 -34.06%
EY 15.81 13.17 10.05 4.11 13.52 9.14 8.47 51.54%
DY 7.22 4.49 5.56 0.00 5.30 4.86 0.00 -
P/NAPS 0.93 0.91 0.77 0.76 0.73 0.83 0.67 24.40%

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