[FIMACOR] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 23.79%
YoY- 68.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,156 28,881 36,905 20,082 17,881 25,055 34,503 -21.13%
PBT 6,481 9,160 9,507 5,783 4,892 3,741 7,499 -9.26%
Tax -2,550 -2,162 -2,777 -1,297 -1,268 -1,286 -2,424 3.43%
NP 3,931 6,998 6,730 4,486 3,624 2,455 5,075 -15.64%
-
NP to SH 3,931 6,998 6,730 4,486 3,624 2,455 5,075 -15.64%
-
Tax Rate 39.35% 23.60% 29.21% 22.43% 25.92% 34.38% 32.32% -
Total Cost 20,225 21,883 30,175 15,596 14,257 22,600 29,428 -22.10%
-
Net Worth 150,234 151,455 144,214 144,109 140,933 133,979 136,932 6.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,892 - 6,202 - 5,420 5,421 - -
Div Payout % 99.01% - 92.17% - 149.57% 220.82% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 150,234 151,455 144,214 144,109 140,933 133,979 136,932 6.36%
NOSH 77,841 77,669 77,534 77,478 77,435 77,444 77,362 0.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.27% 24.23% 18.24% 22.34% 20.27% 9.80% 14.71% -
ROE 2.62% 4.62% 4.67% 3.11% 2.57% 1.83% 3.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.03 37.18 47.60 25.92 23.09 32.35 44.60 -21.46%
EPS 5.05 9.01 8.68 5.79 4.68 3.17 6.56 -15.99%
DPS 5.00 0.00 8.00 0.00 7.00 7.00 0.00 -
NAPS 1.93 1.95 1.86 1.86 1.82 1.73 1.77 5.93%
Adjusted Per Share Value based on latest NOSH - 77,478
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.85 11.78 15.05 8.19 7.29 10.22 14.07 -21.14%
EPS 1.60 2.85 2.74 1.83 1.48 1.00 2.07 -15.76%
DPS 1.59 0.00 2.53 0.00 2.21 2.21 0.00 -
NAPS 0.6125 0.6175 0.588 0.5876 0.5746 0.5463 0.5583 6.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.79 1.67 1.37 1.40 1.46 1.31 1.23 -
P/RPS 5.77 4.49 2.88 5.40 6.32 4.05 2.76 63.42%
P/EPS 35.45 18.53 15.78 24.18 31.20 41.32 18.75 52.84%
EY 2.82 5.40 6.34 4.14 3.21 2.42 5.33 -34.55%
DY 2.79 0.00 5.84 0.00 4.79 5.34 0.00 -
P/NAPS 0.93 0.86 0.74 0.75 0.80 0.76 0.69 21.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/01/05 24/11/04 26/08/04 19/05/04 19/02/04 17/11/03 -
Price 1.80 1.78 1.44 1.41 1.32 1.44 1.18 -
P/RPS 5.80 4.79 3.03 5.44 5.72 4.45 2.65 68.49%
P/EPS 35.64 19.76 16.59 24.35 28.21 45.43 17.99 57.67%
EY 2.81 5.06 6.03 4.11 3.55 2.20 5.56 -36.52%
DY 2.78 0.00 5.56 0.00 5.30 4.86 0.00 -
P/NAPS 0.93 0.91 0.77 0.76 0.73 0.83 0.67 24.40%

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