[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 150.02%
YoY- 45.0%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 34,537 110,024 85,868 56,987 20,082 98,506 80,625 -43.20%
PBT 7,970 30,931 24,450 15,290 5,783 20,061 15,169 -34.91%
Tax -2,166 -8,786 -6,236 -4,074 -1,297 -6,247 -4,979 -42.61%
NP 5,804 22,145 18,214 11,216 4,486 13,814 10,190 -31.31%
-
NP to SH 5,804 22,145 18,214 11,216 4,486 13,814 10,190 -31.31%
-
Tax Rate 27.18% 28.41% 25.51% 26.64% 22.43% 31.14% 32.82% -
Total Cost 28,733 87,879 67,654 45,771 15,596 84,692 70,435 -45.02%
-
Net Worth 159,529 150,175 151,459 144,172 144,109 140,848 133,956 12.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 159,529 150,175 151,459 144,172 144,109 140,848 133,956 12.36%
NOSH 80,165 77,810 77,671 77,512 77,478 77,389 77,431 2.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.81% 20.13% 21.21% 19.68% 22.34% 14.02% 12.64% -
ROE 3.64% 14.75% 12.03% 7.78% 3.11% 9.81% 7.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.08 141.40 110.55 73.52 25.92 127.29 104.12 -44.50%
EPS 7.24 28.46 23.45 14.47 5.79 17.85 13.16 -32.88%
DPS 0.00 13.00 8.00 8.00 0.00 7.00 7.00 -
NAPS 1.99 1.93 1.95 1.86 1.86 1.82 1.73 9.79%
Adjusted Per Share Value based on latest NOSH - 77,534
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.08 44.86 35.01 23.24 8.19 40.16 32.87 -43.20%
EPS 2.37 9.03 7.43 4.57 1.83 5.63 4.15 -31.18%
DPS 0.00 4.12 2.53 2.53 0.00 2.21 2.21 -
NAPS 0.6504 0.6123 0.6175 0.5878 0.5876 0.5743 0.5462 12.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.88 1.79 1.67 1.37 1.40 1.46 1.31 -
P/RPS 4.36 1.27 1.51 1.86 5.40 1.15 1.26 128.94%
P/EPS 25.97 6.29 7.12 9.47 24.18 8.18 9.95 89.67%
EY 3.85 15.90 14.04 10.56 4.14 12.23 10.05 -47.28%
DY 0.00 7.26 4.79 5.84 0.00 4.79 5.34 -
P/NAPS 0.94 0.93 0.86 0.74 0.75 0.80 0.76 15.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/09/05 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 -
Price 1.93 1.80 1.78 1.44 1.41 1.32 1.44 -
P/RPS 4.48 1.27 1.61 1.96 5.44 1.04 1.38 119.40%
P/EPS 26.66 6.32 7.59 9.95 24.35 7.39 10.94 81.18%
EY 3.75 15.81 13.17 10.05 4.11 13.52 9.14 -44.81%
DY 0.00 7.22 4.49 5.56 0.00 5.30 4.86 -
P/NAPS 0.97 0.93 0.91 0.77 0.76 0.73 0.83 10.96%

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