[FIMACOR] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 100.78%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 27,618 39,670 21,687 16,528 13,247 27,907 22,217 15.62%
PBT 2,559 6,085 2,510 1,946 1,891 5,620 6,110 -44.05%
Tax 747 -1,842 -982 -667 -1,254 -2,232 -1,674 -
NP 3,306 4,243 1,528 1,279 637 3,388 4,436 -17.81%
-
NP to SH 3,306 4,243 1,528 1,279 637 3,388 4,436 -17.81%
-
Tax Rate -29.19% 30.27% 39.12% 34.28% 66.31% 39.72% 27.40% -
Total Cost 24,312 35,427 20,159 15,249 12,610 24,519 17,781 23.21%
-
Net Worth 129,221 125,431 121,615 116,614 121,826 121,222 117,879 6.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,868 - - - 3,981 - - -
Div Payout % 117.03% - - - 625.00% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,221 125,431 121,615 116,614 121,826 121,222 117,879 6.32%
NOSH 77,378 77,427 77,461 75,235 79,624 31,082 31,020 84.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.97% 10.70% 7.05% 7.74% 4.81% 12.14% 19.97% -
ROE 2.56% 3.38% 1.26% 1.10% 0.52% 2.79% 3.76% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.69 51.24 28.00 21.97 16.64 89.78 71.62 -37.17%
EPS 4.27 5.48 1.97 1.70 0.80 10.90 14.30 -55.35%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.67 1.62 1.57 1.55 1.53 3.90 3.80 -42.22%
Adjusted Per Share Value based on latest NOSH - 75,235
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.26 16.17 8.84 6.74 5.40 11.38 9.06 15.61%
EPS 1.35 1.73 0.62 0.52 0.26 1.38 1.81 -17.77%
DPS 1.58 0.00 0.00 0.00 1.62 0.00 0.00 -
NAPS 0.5269 0.5114 0.4959 0.4755 0.4967 0.4943 0.4806 6.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.19 1.00 1.07 1.10 1.21 1.17 0.78 -
P/RPS 3.33 1.95 3.82 5.01 7.27 1.30 1.09 110.68%
P/EPS 27.85 18.25 54.24 64.71 151.25 10.73 5.45 196.97%
EY 3.59 5.48 1.84 1.55 0.66 9.32 18.33 -66.30%
DY 4.20 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 0.71 0.62 0.68 0.71 0.79 0.30 0.21 125.43%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 -
Price 1.01 1.00 1.02 1.15 1.20 1.39 1.03 -
P/RPS 2.83 1.95 3.64 5.23 7.21 1.55 1.44 56.96%
P/EPS 23.64 18.25 51.71 67.65 150.00 12.75 7.20 121.06%
EY 4.23 5.48 1.93 1.48 0.67 7.84 13.88 -54.74%
DY 4.95 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.60 0.62 0.65 0.74 0.78 0.36 0.27 70.37%

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