[FIMACOR] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -19.54%
YoY- 107.97%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,881 25,055 34,503 21,067 27,618 39,670 21,687 -12.06%
PBT 4,892 3,741 7,499 3,929 2,559 6,085 2,510 55.96%
Tax -1,268 -1,286 -2,424 -1,269 747 -1,842 -982 18.55%
NP 3,624 2,455 5,075 2,660 3,306 4,243 1,528 77.75%
-
NP to SH 3,624 2,455 5,075 2,660 3,306 4,243 1,528 77.75%
-
Tax Rate 25.92% 34.38% 32.32% 32.30% -29.19% 30.27% 39.12% -
Total Cost 14,257 22,600 29,428 18,407 24,312 35,427 20,159 -20.60%
-
Net Worth 140,933 133,979 136,932 131,453 129,221 125,431 121,615 10.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,420 5,421 - - 3,868 - - -
Div Payout % 149.57% 220.82% - - 117.03% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 140,933 133,979 136,932 131,453 129,221 125,431 121,615 10.31%
NOSH 77,435 77,444 77,362 77,325 77,378 77,427 77,461 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.27% 9.80% 14.71% 12.63% 11.97% 10.70% 7.05% -
ROE 2.57% 1.83% 3.71% 2.02% 2.56% 3.38% 1.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.09 32.35 44.60 27.24 35.69 51.24 28.00 -12.05%
EPS 4.68 3.17 6.56 3.44 4.27 5.48 1.97 77.94%
DPS 7.00 7.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.73 1.77 1.70 1.67 1.62 1.57 10.34%
Adjusted Per Share Value based on latest NOSH - 77,325
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.29 10.22 14.07 8.59 11.26 16.17 8.84 -12.05%
EPS 1.48 1.00 2.07 1.08 1.35 1.73 0.62 78.51%
DPS 2.21 2.21 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.5746 0.5463 0.5583 0.536 0.5269 0.5114 0.4959 10.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.46 1.31 1.23 1.05 1.19 1.00 1.07 -
P/RPS 6.32 4.05 2.76 3.85 3.33 1.95 3.82 39.84%
P/EPS 31.20 41.32 18.75 30.52 27.85 18.25 54.24 -30.81%
EY 3.21 2.42 5.33 3.28 3.59 5.48 1.84 44.86%
DY 4.79 5.34 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.80 0.76 0.69 0.62 0.71 0.62 0.68 11.43%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 19/02/04 17/11/03 31/07/03 21/05/03 24/02/03 20/11/02 -
Price 1.32 1.44 1.18 1.15 1.01 1.00 1.02 -
P/RPS 5.72 4.45 2.65 4.22 2.83 1.95 3.64 35.12%
P/EPS 28.21 45.43 17.99 33.43 23.64 18.25 51.71 -33.20%
EY 3.55 2.20 5.56 2.99 4.23 5.48 1.93 50.06%
DY 5.30 4.86 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.73 0.83 0.67 0.68 0.60 0.62 0.65 8.03%

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