[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 68.12%
YoY- -83.72%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,993 35,030 126,226 87,613 56,999 24,143 163,341 -43.25%
PBT 6,344 3,368 9,976 6,081 3,989 1,775 24,947 -59.96%
Tax -1,536 -822 -1,675 -1,353 -1,038 -342 -1,352 8.90%
NP 4,808 2,546 8,301 4,728 2,951 1,433 23,595 -65.47%
-
NP to SH 4,849 2,567 8,017 4,677 2,782 1,390 21,870 -63.46%
-
Tax Rate 24.21% 24.41% 16.79% 22.25% 26.02% 19.27% 5.42% -
Total Cost 65,185 32,484 117,925 82,885 54,048 22,710 139,746 -39.93%
-
Net Worth 116,714 116,071 71,187 107,364 110,457 108,843 115,223 0.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 116,714 116,071 71,187 107,364 110,457 108,843 115,223 0.86%
NOSH 130,349 126,453 122,715 121,480 120,956 120,869 129,946 0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.87% 7.27% 6.58% 5.40% 5.18% 5.94% 14.45% -
ROE 4.15% 2.21% 11.26% 4.36% 2.52% 1.28% 18.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.70 27.70 102.86 72.12 47.12 19.97 125.70 -43.36%
EPS 3.72 2.03 4.14 3.85 2.30 1.15 16.83 -63.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8954 0.9179 0.5801 0.8838 0.9132 0.9005 0.8867 0.65%
Adjusted Per Share Value based on latest NOSH - 121,474
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.96 1.48 5.34 3.71 2.41 1.02 6.91 -43.26%
EPS 0.21 0.11 0.34 0.20 0.12 0.06 0.93 -63.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0491 0.0301 0.0455 0.0468 0.0461 0.0488 0.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.43 0.38 0.35 0.31 0.25 0.29 -
P/RPS 1.02 1.55 0.37 0.49 0.66 1.25 0.23 170.66%
P/EPS 14.78 21.18 5.82 9.09 13.48 21.74 1.72 321.18%
EY 6.76 4.72 17.19 11.00 7.42 4.60 58.03 -76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.66 0.40 0.34 0.28 0.33 50.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 25/02/10 20/11/09 20/08/09 27/05/09 24/02/09 -
Price 0.65 0.42 0.39 0.36 0.34 0.30 0.25 -
P/RPS 1.21 1.52 0.38 0.50 0.72 1.50 0.20 233.12%
P/EPS 17.47 20.69 5.97 9.35 14.78 26.09 1.49 418.43%
EY 5.72 4.83 16.75 10.69 6.76 3.83 67.32 -80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.67 0.41 0.37 0.33 0.28 89.76%

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