[FITTERS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -4.95%
YoY- -73.33%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 15,486 35,654 28,001 23,287 28,521 31,192 21,000 -18.36%
PBT 764 4,788 1,856 133 1,005 -70 1,190 -25.55%
Tax -170 -256 -996 309 -540 -110 -595 -56.58%
NP 594 4,532 860 442 465 -180 595 -0.11%
-
NP to SH 594 4,532 860 442 465 -180 595 -0.11%
-
Tax Rate 22.25% 5.35% 53.66% -232.33% 53.73% - 50.00% -
Total Cost 14,892 31,122 27,141 22,845 28,056 31,372 20,405 -18.92%
-
Net Worth 45,526 42,984 38,007 36,625 51,146 35,699 34,919 19.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 778 - - - - -
Div Payout % - - 90.50% - - - - -
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 45,526 42,984 38,007 36,625 51,146 35,699 34,919 19.32%
NOSH 41,538 39,576 38,914 37,777 37,804 37,733 25,105 39.84%
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 3.84% 12.71% 3.07% 1.90% 1.63% -0.58% 2.83% -
ROE 1.30% 10.54% 2.26% 1.21% 0.91% -0.50% 1.70% -
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 37.28 90.09 71.96 61.64 75.44 82.66 83.65 -41.62%
EPS 1.43 11.44 2.21 1.17 1.23 -0.48 2.37 -28.57%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0861 0.9767 0.9695 1.3529 0.9461 1.3909 -14.67%
Adjusted Per Share Value based on latest NOSH - 37,777
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.66 1.51 1.19 0.99 1.21 1.33 0.89 -18.05%
EPS 0.03 0.19 0.04 0.02 0.02 -0.01 0.03 0.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0183 0.0161 0.0156 0.0217 0.0152 0.0148 19.34%
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 0.41 0.25 0.20 0.24 0.22 0.22 0.38 -
P/RPS 1.10 0.28 0.28 0.39 0.29 0.27 0.45 81.36%
P/EPS 28.67 2.18 9.05 20.51 17.89 -46.12 16.03 47.29%
EY 3.49 45.80 11.05 4.88 5.59 -2.17 6.24 -32.09%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.20 0.25 0.16 0.23 0.27 23.35%
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 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.37 0.46 0.22 0.24 0.18 0.19 0.20 -
P/RPS 0.99 0.51 0.31 0.39 0.24 0.23 0.24 156.98%
P/EPS 25.87 4.02 9.95 20.51 14.63 -39.83 8.44 110.86%
EY 3.86 24.89 10.05 4.88 6.83 -2.51 11.85 -52.62%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.23 0.25 0.13 0.20 0.14 80.57%

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