[KFIMA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 555.71%
YoY- -42.8%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 146,927 69,593 247,121 189,395 123,011 53,268 223,076 -24.28%
PBT 22,406 9,487 94,657 83,902 20,779 9,326 135,791 -69.88%
Tax -5,460 -2,537 -20,894 -17,157 -10,600 -4,219 -16,002 -51.13%
NP 16,946 6,950 73,763 66,745 10,179 5,107 119,789 -72.81%
-
NP to SH 11,877 4,792 73,763 66,745 10,179 5,107 119,789 -78.54%
-
Tax Rate 24.37% 26.74% 22.07% 20.45% 51.01% 45.24% 11.78% -
Total Cost 129,981 62,643 173,358 122,650 112,832 48,161 103,287 16.54%
-
Net Worth 239,646 234,334 228,803 210,552 155,183 150,051 147,367 38.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 1,894 - - - - -
Div Payout % - - 2.57% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 239,646 234,334 228,803 210,552 155,183 150,051 147,367 38.24%
NOSH 263,348 263,296 263,174 263,190 263,023 263,247 263,155 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.53% 9.99% 29.85% 35.24% 8.27% 9.59% 53.70% -
ROE 4.96% 2.04% 32.24% 31.70% 6.56% 3.40% 81.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 55.79 26.43 93.90 71.96 46.77 20.23 84.77 -24.31%
EPS 4.51 1.82 28.03 25.36 3.87 1.94 45.52 -78.55%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.8694 0.80 0.59 0.57 0.56 38.17%
Adjusted Per Share Value based on latest NOSH - 263,220
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.38 25.28 89.78 68.81 44.69 19.35 81.04 -24.27%
EPS 4.31 1.74 26.80 24.25 3.70 1.86 43.52 -78.56%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.8706 0.8513 0.8312 0.7649 0.5638 0.5451 0.5354 38.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.41 0.49 0.47 0.40 0.40 0.44 -
P/RPS 0.88 1.55 0.52 0.65 0.86 1.98 0.52 41.96%
P/EPS 10.86 22.53 1.75 1.85 10.34 20.62 0.97 399.72%
EY 9.20 4.44 57.20 53.96 9.68 4.85 103.46 -80.04%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.56 0.59 0.68 0.70 0.79 -22.38%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 27/05/05 25/02/05 28/12/04 24/08/04 31/05/04 -
Price 0.46 0.47 0.44 0.50 0.46 0.40 0.36 -
P/RPS 0.82 1.78 0.47 0.69 0.98 1.98 0.42 56.14%
P/EPS 10.20 25.82 1.57 1.97 11.89 20.62 0.79 449.50%
EY 9.80 3.87 63.70 50.72 8.41 4.85 126.44 -81.79%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.51 0.63 0.78 0.70 0.64 -14.03%

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