[FIAMMA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 109.2%
YoY- 119.07%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 91,963 67,994 45,673 22,770 100,588 78,481 53,350 43.71%
PBT 4,124 2,442 1,406 516 -2,589 -1,791 -834 -
Tax -988 -934 -763 -446 11 -31 348 -
NP 3,136 1,508 643 70 -2,578 -1,822 -486 -
-
NP to SH 3,183 1,642 807 152 -1,653 -1,714 -486 -
-
Tax Rate 23.96% 38.25% 54.27% 86.43% - - - -
Total Cost 88,827 66,486 45,030 22,700 103,166 80,303 53,836 39.58%
-
Net Worth 108,586 106,486 106,784 116,533 114,767 114,957 85,820 16.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,657 - - - 1,284 - - -
Div Payout % 52.08% - - - 0.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 108,586 106,486 106,784 116,533 114,767 114,957 85,820 16.96%
NOSH 82,890 81,287 81,515 84,444 85,647 85,789 85,820 -2.28%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.41% 2.22% 1.41% 0.31% -2.56% -2.32% -0.91% -
ROE 2.93% 1.54% 0.76% 0.13% -1.44% -1.49% -0.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.94 83.65 56.03 26.96 117.44 91.48 62.16 47.08%
EPS 3.84 2.02 0.99 0.18 -1.93 -2.00 -0.57 -
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.31 1.31 1.31 1.38 1.34 1.34 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 84,444
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.34 12.82 8.61 4.29 18.97 14.80 10.06 43.71%
EPS 0.60 0.31 0.15 0.03 -0.31 -0.32 -0.09 -
DPS 0.31 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.2048 0.2008 0.2014 0.2198 0.2165 0.2168 0.1619 16.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.90 0.70 0.73 0.75 0.85 0.90 -
P/RPS 0.68 1.08 1.25 2.71 0.64 0.93 1.45 -39.61%
P/EPS 19.53 44.55 70.71 405.56 -38.86 -42.54 -158.93 -
EY 5.12 2.24 1.41 0.25 -2.57 -2.35 -0.63 -
DY 2.67 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.53 0.53 0.56 0.63 0.90 -26.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 26/05/06 22/02/06 29/11/05 22/08/05 25/05/05 -
Price 0.76 0.65 0.88 0.72 0.80 0.82 0.89 -
P/RPS 0.69 0.78 1.57 2.67 0.68 0.90 1.43 -38.45%
P/EPS 19.79 32.18 88.89 400.00 -41.45 -41.04 -157.16 -
EY 5.05 3.11 1.13 0.25 -2.41 -2.44 -0.64 -
DY 2.63 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.58 0.50 0.67 0.52 0.60 0.61 0.89 -24.81%

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