[KFIMA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -93.5%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 300,331 233,551 146,927 69,593 247,121 189,395 123,011 81.41%
PBT 50,353 40,647 22,406 9,487 94,657 83,902 20,779 80.51%
Tax -3,484 -10,520 -5,460 -2,537 -20,894 -17,157 -10,600 -52.40%
NP 46,869 30,127 16,946 6,950 73,763 66,745 10,179 177.02%
-
NP to SH 34,862 20,555 11,877 4,792 73,763 66,745 10,179 127.38%
-
Tax Rate 6.92% 25.88% 24.37% 26.74% 22.07% 20.45% 51.01% -
Total Cost 253,462 203,424 129,981 62,643 173,358 122,650 112,832 71.60%
-
Net Worth 250,040 315,825 239,646 234,334 228,803 210,552 155,183 37.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 1,894 - - -
Div Payout % - - - - 2.57% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 250,040 315,825 239,646 234,334 228,803 210,552 155,183 37.47%
NOSH 263,200 263,188 263,348 263,296 263,174 263,190 263,023 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.61% 12.90% 11.53% 9.99% 29.85% 35.24% 8.27% -
ROE 13.94% 6.51% 4.96% 2.04% 32.24% 31.70% 6.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 114.11 88.74 55.79 26.43 93.90 71.96 46.77 81.33%
EPS 13.25 7.81 4.51 1.82 28.03 25.36 3.87 127.33%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.95 1.20 0.91 0.89 0.8694 0.80 0.59 37.41%
Adjusted Per Share Value based on latest NOSH - 263,296
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 109.11 84.85 53.38 25.28 89.78 68.81 44.69 81.41%
EPS 12.67 7.47 4.31 1.74 26.80 24.25 3.70 127.35%
DPS 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.9084 1.1474 0.8706 0.8513 0.8312 0.7649 0.5638 37.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.46 0.49 0.41 0.49 0.47 0.40 -
P/RPS 0.44 0.52 0.88 1.55 0.52 0.65 0.86 -36.05%
P/EPS 3.77 5.89 10.86 22.53 1.75 1.85 10.34 -48.99%
EY 26.49 16.98 9.20 4.44 57.20 53.96 9.68 95.76%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.53 0.38 0.54 0.46 0.56 0.59 0.68 -15.32%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 -
Price 0.68 0.50 0.46 0.47 0.44 0.50 0.46 -
P/RPS 0.60 0.56 0.82 1.78 0.47 0.69 0.98 -27.91%
P/EPS 5.13 6.40 10.20 25.82 1.57 1.97 11.89 -42.93%
EY 19.48 15.62 9.80 3.87 63.70 50.72 8.41 75.15%
DY 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.72 0.42 0.51 0.53 0.51 0.63 0.78 -5.20%

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