[FITTERS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.14%
YoY- 1334.02%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 35,030 126,226 87,613 56,999 24,143 163,341 124,241 -57.03%
PBT 3,368 9,976 6,081 3,989 1,775 24,947 30,797 -77.16%
Tax -822 -1,675 -1,353 -1,038 -342 -1,352 -1,530 -33.93%
NP 2,546 8,301 4,728 2,951 1,433 23,595 29,267 -80.39%
-
NP to SH 2,567 8,017 4,677 2,782 1,390 21,870 28,729 -80.04%
-
Tax Rate 24.41% 16.79% 22.25% 26.02% 19.27% 5.42% 4.97% -
Total Cost 32,484 117,925 82,885 54,048 22,710 139,746 94,974 -51.12%
-
Net Worth 116,071 71,187 107,364 110,457 108,843 115,223 119,728 -2.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 116,071 71,187 107,364 110,457 108,843 115,223 119,728 -2.04%
NOSH 126,453 122,715 121,480 120,956 120,869 129,946 131,122 -2.39%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.27% 6.58% 5.40% 5.18% 5.94% 14.45% 23.56% -
ROE 2.21% 11.26% 4.36% 2.52% 1.28% 18.98% 24.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.70 102.86 72.12 47.12 19.97 125.70 94.75 -55.98%
EPS 2.03 4.14 3.85 2.30 1.15 16.83 21.91 -79.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9179 0.5801 0.8838 0.9132 0.9005 0.8867 0.9131 0.35%
Adjusted Per Share Value based on latest NOSH - 121,043
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.48 5.34 3.71 2.41 1.02 6.91 5.26 -57.09%
EPS 0.11 0.34 0.20 0.12 0.06 0.93 1.22 -79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0301 0.0455 0.0468 0.0461 0.0488 0.0507 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.38 0.35 0.31 0.25 0.29 0.30 -
P/RPS 1.55 0.37 0.49 0.66 1.25 0.23 0.32 186.55%
P/EPS 21.18 5.82 9.09 13.48 21.74 1.72 1.37 521.62%
EY 4.72 17.19 11.00 7.42 4.60 58.03 73.03 -83.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.40 0.34 0.28 0.33 0.33 26.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 20/11/09 20/08/09 27/05/09 24/02/09 24/11/08 -
Price 0.42 0.39 0.36 0.34 0.30 0.25 0.25 -
P/RPS 1.52 0.38 0.50 0.72 1.50 0.20 0.26 224.87%
P/EPS 20.69 5.97 9.35 14.78 26.09 1.49 1.14 591.83%
EY 4.83 16.75 10.69 6.76 3.83 67.32 87.64 -85.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 0.41 0.37 0.33 0.28 0.27 42.69%

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