[FITTERS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.54%
YoY- -3.44%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,040 25,820 48,048 30,865 46,118 18,301 31,539 17.29%
PBT 5,164 4,493 4,811 2,543 4,325 868 4,408 11.16%
Tax -1,619 -220 -1,304 -776 -897 -287 -684 77.88%
NP 3,545 4,273 3,507 1,767 3,428 581 3,724 -3.23%
-
NP to SH 3,556 4,228 3,401 1,766 3,432 581 3,724 -3.03%
-
Tax Rate 31.35% 4.90% 27.10% 30.52% 20.74% 33.06% 15.52% -
Total Cost 36,495 21,547 44,541 29,098 42,690 17,720 27,815 19.90%
-
Net Worth 80,150 41,448 42,822 41,455 54,646 51,364 50,837 35.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,569 1,658 - - - -
Div Payout % - - 75.55% 93.90% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 80,150 41,448 42,822 41,455 54,646 51,364 50,837 35.57%
NOSH 41,445 41,448 42,822 41,455 41,449 41,500 41,446 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.85% 16.55% 7.30% 5.72% 7.43% 3.17% 11.81% -
ROE 4.44% 10.20% 7.94% 4.26% 6.28% 1.13% 7.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.61 62.29 112.20 74.45 111.26 44.10 76.10 17.29%
EPS 8.58 3.40 2.73 1.42 8.28 1.40 8.69 -0.84%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.9339 1.00 1.00 1.00 1.3184 1.2377 1.2266 35.57%
Adjusted Per Share Value based on latest NOSH - 41,455
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.70 1.10 2.04 1.31 1.96 0.78 1.34 17.24%
EPS 0.15 0.18 0.14 0.08 0.15 0.02 0.16 -4.22%
DPS 0.00 0.00 0.11 0.07 0.00 0.00 0.00 -
NAPS 0.034 0.0176 0.0182 0.0176 0.0232 0.0218 0.0216 35.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.39 0.40 0.41 0.41 0.39 -
P/RPS 0.38 0.63 0.35 0.54 0.37 0.93 0.51 -17.85%
P/EPS 4.31 3.82 4.91 9.39 4.95 29.29 4.34 -0.46%
EY 23.19 26.16 20.36 10.65 20.20 3.41 23.04 0.43%
DY 0.00 0.00 15.38 10.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.39 0.39 0.40 0.31 0.33 0.32 -29.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.43 0.39 0.41 0.40 0.40 0.38 0.42 -
P/RPS 0.45 0.63 0.37 0.54 0.36 0.86 0.55 -12.55%
P/EPS 5.01 3.82 5.16 9.39 4.83 27.14 4.67 4.81%
EY 19.95 26.16 19.37 10.65 20.70 3.68 21.39 -4.55%
DY 0.00 0.00 14.63 10.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.41 0.40 0.30 0.31 0.34 -25.24%

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