[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 55.45%
YoY- -219.13%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA'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 100,588 78,481 53,350 28,223 152,633 119,995 82,157 14.43%
PBT -2,589 -1,791 -834 -589 -583 811 438 -
Tax 11 -31 348 -208 -1,206 -854 -621 -
NP -2,578 -1,822 -486 -797 -1,789 -43 -183 482.35%
-
NP to SH -1,653 -1,714 -486 -797 -1,789 -43 -183 333.14%
-
Tax Rate - - - - - 105.30% 141.78% -
Total Cost 103,166 80,303 53,836 29,020 154,422 120,038 82,340 16.20%
-
Net Worth 114,767 114,957 85,820 117,407 117,269 120,399 123,742 -4.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,284 - - - 1,283 - - -
Div Payout % 0.00% - - - 0.00% - - -
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 114,767 114,957 85,820 117,407 117,269 120,399 123,742 -4.89%
NOSH 85,647 85,789 85,820 85,698 85,598 85,999 87,142 -1.14%
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 -2.56% -2.32% -0.91% -2.82% -1.17% -0.04% -0.22% -
ROE -1.44% -1.49% -0.57% -0.68% -1.53% -0.04% -0.15% -
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 117.44 91.48 62.16 32.93 178.31 139.53 94.28 15.75%
EPS -1.93 -2.00 -0.57 -0.93 -2.09 -0.05 -0.21 338.16%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.34 1.34 1.00 1.37 1.37 1.40 1.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 85,698
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.97 14.80 10.06 5.32 28.79 22.63 15.49 14.45%
EPS -0.31 -0.32 -0.09 -0.15 -0.34 -0.01 -0.03 373.74%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.2165 0.2168 0.1619 0.2214 0.2212 0.2271 0.2334 -4.88%
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 0.75 0.85 0.90 0.89 1.05 1.26 1.52 -
P/RPS 0.64 0.93 1.45 2.70 0.59 0.90 1.61 -45.90%
P/EPS -38.86 -42.54 -158.93 -95.70 -50.24 -2,520.00 -723.81 -85.74%
EY -2.57 -2.35 -0.63 -1.04 -1.99 -0.04 -0.14 594.65%
DY 2.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.56 0.63 0.90 0.65 0.77 0.90 1.07 -35.03%
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 29/11/05 22/08/05 25/05/05 23/02/05 23/11/04 26/08/04 27/05/04 -
Price 0.80 0.82 0.89 0.92 0.96 1.16 1.28 -
P/RPS 0.68 0.90 1.43 2.79 0.54 0.83 1.36 -36.97%
P/EPS -41.45 -41.04 -157.16 -98.92 -45.93 -2,320.00 -609.52 -83.31%
EY -2.41 -2.44 -0.64 -1.01 -2.18 -0.04 -0.16 508.90%
DY 1.87 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.60 0.61 0.89 0.67 0.70 0.83 0.90 -23.66%

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