[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 94.82%
YoY- -42.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,915 15,486 115,463 79,809 51,808 28,521 89,669 -49.80%
PBT 2,140 764 7,782 2,994 1,138 1,005 4,415 -38.32%
Tax -533 -170 -1,483 -1,227 -231 -540 -1,539 -50.71%
NP 1,607 594 6,299 1,767 907 465 2,876 -32.18%
-
NP to SH 1,607 594 6,299 1,767 907 465 2,876 -32.18%
-
Tax Rate 24.91% 22.25% 19.06% 40.98% 20.30% 53.73% 34.86% -
Total Cost 30,308 14,892 109,164 78,042 50,901 28,056 86,793 -50.44%
-
Net Worth 46,371 45,526 42,823 38,013 36,486 51,146 35,747 18.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 791 778 - - - -
Div Payout % - - 12.56% 44.05% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,371 45,526 42,823 38,013 36,486 51,146 35,747 18.96%
NOSH 41,417 41,538 39,563 38,920 37,634 37,804 37,676 6.52%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.04% 3.84% 5.46% 2.21% 1.75% 1.63% 3.21% -
ROE 3.47% 1.30% 14.71% 4.65% 2.49% 0.91% 8.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.06 37.28 291.84 205.06 137.66 75.44 238.00 -52.88%
EPS 3.88 1.43 15.90 4.54 2.41 1.23 7.63 -36.31%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.1196 1.096 1.0824 0.9767 0.9695 1.3529 0.9488 11.67%
Adjusted Per Share Value based on latest NOSH - 38,914
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.36 0.66 4.90 3.39 2.20 1.21 3.81 -49.71%
EPS 0.07 0.03 0.27 0.08 0.04 0.02 0.12 -30.20%
DPS 0.00 0.00 0.03 0.03 0.00 0.00 0.00 -
NAPS 0.0197 0.0193 0.0182 0.0161 0.0155 0.0217 0.0152 18.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.41 0.41 0.25 0.20 0.24 0.22 0.22 -
P/RPS 0.53 1.10 0.09 0.10 0.17 0.29 0.09 226.45%
P/EPS 10.57 28.67 1.57 4.41 9.96 17.89 2.88 138.12%
EY 9.46 3.49 63.68 22.70 10.04 5.59 34.70 -57.98%
DY 0.00 0.00 8.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.23 0.20 0.25 0.16 0.23 37.33%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 -
Price 0.38 0.37 0.46 0.22 0.24 0.18 0.19 -
P/RPS 0.49 0.99 0.16 0.11 0.17 0.24 0.08 235.13%
P/EPS 9.79 25.87 2.89 4.85 9.96 14.63 2.49 149.31%
EY 10.21 3.86 34.61 20.64 10.04 6.83 40.18 -59.91%
DY 0.00 0.00 4.35 9.09 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.42 0.23 0.25 0.13 0.20 42.48%

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