[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -91.85%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 143,332 95,284 64,419 18,301 85,528 53,989 31,915 171.46%
PBT 12,547 7,736 5,193 868 9,340 4,932 2,140 224.10%
Tax -3,266 -1,962 -1,186 -287 -2,215 -1,496 -533 233.75%
NP 9,281 5,774 4,007 581 7,125 3,436 1,607 220.87%
-
NP to SH 9,180 5,779 4,013 581 7,125 3,436 1,607 218.54%
-
Tax Rate 26.03% 25.36% 22.84% 33.06% 23.72% 30.33% 24.91% -
Total Cost 134,051 89,510 60,412 17,720 78,403 50,553 30,308 168.71%
-
Net Worth 74,994 41,456 54,656 51,364 67,143 47,038 46,371 37.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,192 1,658 - - 1,657 1,657 - -
Div Payout % 45.67% 28.69% - - 23.27% 48.25% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 74,994 41,456 54,656 51,364 67,143 47,038 46,371 37.65%
NOSH 41,924 41,456 41,456 41,500 41,446 41,447 41,417 0.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.48% 6.06% 6.22% 3.17% 8.33% 6.36% 5.04% -
ROE 12.24% 13.94% 7.34% 1.13% 10.61% 7.30% 3.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 341.88 229.84 155.39 44.10 206.36 130.26 77.06 169.26%
EPS 7.38 4.65 9.68 1.40 16.98 8.29 3.88 53.33%
DPS 10.00 4.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 1.7888 1.00 1.3184 1.2377 1.62 1.1349 1.1196 36.55%
Adjusted Per Share Value based on latest NOSH - 41,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.07 4.03 2.73 0.77 3.62 2.29 1.35 171.67%
EPS 0.39 0.24 0.17 0.02 0.30 0.15 0.07 213.29%
DPS 0.18 0.07 0.00 0.00 0.07 0.07 0.00 -
NAPS 0.0317 0.0176 0.0231 0.0217 0.0284 0.0199 0.0196 37.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.40 0.41 0.41 0.39 0.39 0.41 -
P/RPS 0.11 0.17 0.26 0.93 0.19 0.30 0.53 -64.84%
P/EPS 1.78 2.87 4.24 29.29 2.27 4.70 10.57 -69.40%
EY 56.14 34.85 23.61 3.41 44.08 21.26 9.46 226.72%
DY 25.64 10.00 0.00 0.00 10.26 10.26 0.00 -
P/NAPS 0.22 0.40 0.31 0.33 0.24 0.34 0.37 -29.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 -
Price 0.41 0.40 0.40 0.38 0.42 0.38 0.38 -
P/RPS 0.12 0.17 0.26 0.86 0.20 0.29 0.49 -60.75%
P/EPS 1.87 2.87 4.13 27.14 2.44 4.58 9.79 -66.73%
EY 53.41 34.85 24.20 3.68 40.93 21.82 10.21 200.43%
DY 24.39 10.00 0.00 0.00 9.52 10.53 0.00 -
P/NAPS 0.23 0.40 0.30 0.31 0.26 0.33 0.34 -22.88%

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