[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 58.85%
YoY- 28.84%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 95,901 65,860 25,820 143,332 95,284 64,419 18,301 201.38%
PBT 12,272 9,657 4,493 12,547 7,736 5,193 868 483.75%
Tax -2,780 -1,839 -220 -3,266 -1,962 -1,186 -287 353.77%
NP 9,492 7,818 4,273 9,281 5,774 4,007 581 542.76%
-
NP to SH 9,426 7,784 4,228 9,180 5,779 4,013 581 539.78%
-
Tax Rate 22.65% 19.04% 4.90% 26.03% 25.36% 22.84% 33.06% -
Total Cost 86,409 58,042 21,547 134,051 89,510 60,412 17,720 187.28%
-
Net Worth 81,799 41,447 41,448 74,994 41,456 54,656 51,364 36.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,192 1,658 - - -
Div Payout % - - - 45.67% 28.69% - - -
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 81,799 41,447 41,448 74,994 41,456 54,656 51,364 36.33%
NOSH 124,296 41,447 41,448 41,924 41,456 41,456 41,500 107.64%
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 9.90% 11.87% 16.55% 6.48% 6.06% 6.22% 3.17% -
ROE 11.52% 18.78% 10.20% 12.24% 13.94% 7.34% 1.13% -
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 77.15 158.90 62.29 341.88 229.84 155.39 44.10 45.13%
EPS 7.58 6.26 3.40 7.38 4.65 9.68 1.40 208.02%
DPS 0.00 0.00 0.00 10.00 4.00 0.00 0.00 -
NAPS 0.6581 1.00 1.00 1.7888 1.00 1.3184 1.2377 -34.34%
Adjusted Per Share Value based on latest NOSH - 42,822
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.07 2.80 1.10 6.09 4.05 2.74 0.78 200.53%
EPS 0.40 0.33 0.18 0.39 0.25 0.17 0.02 635.46%
DPS 0.00 0.00 0.00 0.18 0.07 0.00 0.00 -
NAPS 0.0347 0.0176 0.0176 0.0319 0.0176 0.0232 0.0218 36.28%
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 0.45 0.37 0.39 0.39 0.40 0.41 0.41 -
P/RPS 0.58 0.23 0.63 0.11 0.17 0.26 0.93 -26.98%
P/EPS 5.93 1.97 3.82 1.78 2.87 4.24 29.29 -65.48%
EY 16.85 50.76 26.16 56.14 34.85 23.61 3.41 189.82%
DY 0.00 0.00 0.00 25.64 10.00 0.00 0.00 -
P/NAPS 0.68 0.37 0.39 0.22 0.40 0.31 0.33 61.85%
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 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 -
Price 0.52 0.43 0.39 0.41 0.40 0.40 0.38 -
P/RPS 0.67 0.27 0.63 0.12 0.17 0.26 0.86 -15.31%
P/EPS 6.86 2.29 3.82 1.87 2.87 4.13 27.14 -59.98%
EY 14.58 43.68 26.16 53.41 34.85 24.20 3.68 150.17%
DY 0.00 0.00 0.00 24.39 10.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.39 0.23 0.40 0.30 0.31 86.46%

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