[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -94.75%
YoY- -88.03%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 210,878 166,515 113,508 62,005 211,473 161,681 113,420 51.14%
PBT -11,369 -13,711 -2,916 -538 6,579 7,014 4,902 -
Tax 5,684 6,379 2,293 805 -1,490 -1,549 -1,060 -
NP -5,685 -7,332 -623 267 5,089 5,465 3,842 -
-
NP to SH -5,685 -7,332 -623 267 5,089 5,465 3,842 -
-
Tax Rate - - - - 22.65% 22.08% 21.62% -
Total Cost 216,563 173,847 114,131 61,738 206,384 156,216 109,578 57.42%
-
Net Worth 119,595 119,671 122,916 122,653 69,699 81,743 81,726 28.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,526 - - - 1,432 2,106 - -
Div Payout % 0.00% - - - 28.14% 38.55% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 119,595 119,671 122,916 122,653 69,699 81,743 81,726 28.86%
NOSH 84,222 84,275 84,189 83,437 47,739 42,135 42,127 58.63%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.70% -4.40% -0.55% 0.43% 2.41% 3.38% 3.39% -
ROE -4.75% -6.13% -0.51% 0.22% 7.30% 6.69% 4.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 250.38 197.58 134.82 74.31 442.98 383.72 269.23 -4.71%
EPS -6.75 -8.70 -0.74 0.32 10.66 12.97 9.12 -
DPS 3.00 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 1.42 1.42 1.46 1.47 1.46 1.94 1.94 -18.76%
Adjusted Per Share Value based on latest NOSH - 83,437
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.77 31.40 21.41 11.69 39.88 30.49 21.39 51.14%
EPS -1.07 -1.38 -0.12 0.05 0.96 1.03 0.72 -
DPS 0.48 0.00 0.00 0.00 0.27 0.40 0.00 -
NAPS 0.2256 0.2257 0.2318 0.2313 0.1315 0.1542 0.1541 28.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.82 0.98 0.81 0.93 0.94 1.12 1.91 -
P/RPS 0.73 0.50 0.60 1.25 0.21 0.29 0.71 1.86%
P/EPS -26.96 -11.26 -109.46 290.63 8.82 8.64 20.94 -
EY -3.71 -8.88 -0.91 0.34 11.34 11.58 4.77 -
DY 1.65 0.00 0.00 0.00 3.19 4.46 0.00 -
P/NAPS 1.28 0.69 0.55 0.63 0.64 0.58 0.98 19.46%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 28/05/03 28/02/03 04/12/02 14/08/02 21/05/02 -
Price 1.76 1.04 0.81 0.90 0.90 1.16 2.08 -
P/RPS 0.70 0.53 0.60 1.21 0.20 0.30 0.77 -6.15%
P/EPS -26.07 -11.95 -109.46 281.25 8.44 8.94 22.81 -
EY -3.84 -8.37 -0.91 0.36 11.84 11.18 4.38 -
DY 1.70 0.00 0.00 0.00 3.33 4.31 0.00 -
P/NAPS 1.24 0.73 0.55 0.61 0.62 0.60 1.07 10.31%

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