[FITTERS] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 94.57%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 16,429 15,486 35,654 28,001 23,287 28,521 31,192 -34.80%
PBT 1,376 764 4,788 1,856 133 1,005 -70 -
Tax -363 -170 -256 -996 309 -540 -110 121.81%
NP 1,013 594 4,532 860 442 465 -180 -
-
NP to SH 1,013 594 4,532 860 442 465 -180 -
-
Tax Rate 26.38% 22.25% 5.35% 53.66% -232.33% 53.73% - -
Total Cost 15,416 14,892 31,122 27,141 22,845 28,056 31,372 -37.75%
-
Net Worth 46,481 45,526 42,984 38,007 36,625 51,146 35,699 19.25%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 778 - - - -
Div Payout % - - - 90.50% - - - -
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 46,481 45,526 42,984 38,007 36,625 51,146 35,699 19.25%
NOSH 41,516 41,538 39,576 38,914 37,777 37,804 37,733 6.58%
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 6.17% 3.84% 12.71% 3.07% 1.90% 1.63% -0.58% -
ROE 2.18% 1.30% 10.54% 2.26% 1.21% 0.91% -0.50% -
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 39.57 37.28 90.09 71.96 61.64 75.44 82.66 -38.83%
EPS 2.44 1.43 11.44 2.21 1.17 1.23 -0.48 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.1196 1.096 1.0861 0.9767 0.9695 1.3529 0.9461 11.89%
Adjusted Per Share Value based on latest NOSH - 38,914
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.70 0.66 1.51 1.19 0.99 1.21 1.33 -34.83%
EPS 0.04 0.03 0.19 0.04 0.02 0.02 -0.01 -
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0197 0.0193 0.0183 0.0161 0.0156 0.0217 0.0152 18.89%
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 0.41 0.41 0.25 0.20 0.24 0.22 0.22 -
P/RPS 1.04 1.10 0.28 0.28 0.39 0.29 0.27 145.92%
P/EPS 16.80 28.67 2.18 9.05 20.51 17.89 -46.12 -
EY 5.95 3.49 45.80 11.05 4.88 5.59 -2.17 -
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.23 0.20 0.25 0.16 0.23 37.33%
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 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 -
Price 0.38 0.37 0.46 0.22 0.24 0.18 0.19 -
P/RPS 0.96 0.99 0.51 0.31 0.39 0.24 0.23 159.46%
P/EPS 15.57 25.87 4.02 9.95 20.51 14.63 -39.83 -
EY 6.42 3.86 24.89 10.05 4.88 6.83 -2.51 -
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.42 0.23 0.25 0.13 0.20 42.48%

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