[KFIMA] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 839.61%
YoY- 4173.52%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 53,268 50,921 56,188 66,143 49,824 60,556 67,420 -14.54%
PBT 9,326 6,020 6,605 108,626 14,540 13,975 40,904 -62.71%
Tax -4,219 -3,218 -3,672 -5,805 -3,597 -725 -4,662 -6.44%
NP 5,107 2,802 2,933 102,821 10,943 13,250 36,242 -72.95%
-
NP to SH 5,107 2,802 2,933 102,821 10,943 13,250 36,242 -72.95%
-
Tax Rate 45.24% 53.46% 55.59% 5.34% 24.74% 5.19% 11.40% -
Total Cost 48,161 48,119 53,255 -36,678 38,881 47,306 31,178 33.66%
-
Net Worth 150,051 145,386 148,816 140,743 40,641 32,938 25,714 224.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 150,051 145,386 148,816 140,743 40,641 32,938 25,714 224.47%
NOSH 263,247 264,339 264,234 263,171 263,052 288,931 263,195 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.59% 5.50% 5.22% 155.45% 21.96% 21.88% 53.76% -
ROE 3.40% 1.93% 1.97% 73.06% 26.93% 40.23% 140.94% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.23 19.26 21.26 25.13 18.94 20.96 25.62 -14.58%
EPS 1.94 1.06 1.11 39.07 4.16 5.03 13.77 -72.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.5632 0.5348 0.1545 0.114 0.0977 224.42%
Adjusted Per Share Value based on latest NOSH - 263,171
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 18.87 18.04 19.91 23.44 17.65 21.46 23.89 -14.56%
EPS 1.81 0.99 1.04 36.43 3.88 4.69 12.84 -72.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5317 0.5151 0.5273 0.4987 0.144 0.1167 0.0911 224.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.44 0.46 0.47 0.43 0.38 0.52 -
P/RPS 1.98 2.28 2.16 1.87 2.27 1.81 2.03 -1.65%
P/EPS 20.62 41.51 41.44 1.20 10.34 8.29 3.78 210.20%
EY 4.85 2.41 2.41 83.13 9.67 12.07 26.48 -67.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.82 0.88 2.78 3.33 5.32 -74.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 -
Price 0.40 0.36 0.47 0.47 0.52 0.41 0.40 -
P/RPS 1.98 1.87 2.21 1.87 2.75 1.96 1.56 17.24%
P/EPS 20.62 33.96 42.34 1.20 12.50 8.94 2.90 270.20%
EY 4.85 2.94 2.36 83.13 8.00 11.19 34.43 -72.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.83 0.88 3.37 3.60 4.09 -69.20%

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