[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.64%
YoY- 720.54%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 126,226 87,613 56,999 24,143 163,341 124,241 74,419 42.08%
PBT 9,976 6,081 3,989 1,775 24,947 30,797 1,983 192.73%
Tax -1,675 -1,353 -1,038 -342 -1,352 -1,530 -1,237 22.32%
NP 8,301 4,728 2,951 1,433 23,595 29,267 746 396.23%
-
NP to SH 8,017 4,677 2,782 1,390 21,870 28,729 194 1087.21%
-
Tax Rate 16.79% 22.25% 26.02% 19.27% 5.42% 4.97% 62.38% -
Total Cost 117,925 82,885 54,048 22,710 139,746 94,974 73,673 36.71%
-
Net Worth 71,187 107,364 110,457 108,843 115,223 119,728 92,615 -16.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 5,173 -
Div Payout % - - - - - - 2,666.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,187 107,364 110,457 108,843 115,223 119,728 92,615 -16.04%
NOSH 122,715 121,480 120,956 120,869 129,946 131,122 129,333 -3.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.58% 5.40% 5.18% 5.94% 14.45% 23.56% 1.00% -
ROE 11.26% 4.36% 2.52% 1.28% 18.98% 24.00% 0.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 102.86 72.12 47.12 19.97 125.70 94.75 57.54 47.13%
EPS 4.14 3.85 2.30 1.15 16.83 21.91 0.15 807.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.5801 0.8838 0.9132 0.9005 0.8867 0.9131 0.7161 -13.06%
Adjusted Per Share Value based on latest NOSH - 120,869
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.34 3.71 2.41 1.02 6.91 5.26 3.15 42.03%
EPS 0.34 0.20 0.12 0.06 0.93 1.22 0.01 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.0301 0.0455 0.0468 0.0461 0.0488 0.0507 0.0392 -16.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.38 0.35 0.31 0.25 0.29 0.30 0.37 -
P/RPS 0.37 0.49 0.66 1.25 0.23 0.32 0.64 -30.53%
P/EPS 5.82 9.09 13.48 21.74 1.72 1.37 246.67 -91.71%
EY 17.19 11.00 7.42 4.60 58.03 73.03 0.41 1098.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.81 -
P/NAPS 0.66 0.40 0.34 0.28 0.33 0.33 0.52 17.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 27/05/09 24/02/09 24/11/08 11/08/08 -
Price 0.39 0.36 0.34 0.30 0.25 0.25 0.53 -
P/RPS 0.38 0.50 0.72 1.50 0.20 0.26 0.92 -44.44%
P/EPS 5.97 9.35 14.78 26.09 1.49 1.14 353.33 -93.36%
EY 16.75 10.69 6.76 3.83 67.32 87.64 0.28 1418.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.55 -
P/NAPS 0.67 0.41 0.37 0.33 0.28 0.27 0.74 -6.39%

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