[FITTERS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 426.98%
YoY- 2617.78%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,074 16,429 15,486 35,654 28,001 23,287 28,521 -15.66%
PBT 2,792 1,376 764 4,788 1,856 133 1,005 97.25%
Tax -963 -363 -170 -256 -996 309 -540 46.90%
NP 1,829 1,013 594 4,532 860 442 465 148.55%
-
NP to SH 1,829 1,013 594 4,532 860 442 465 148.55%
-
Tax Rate 34.49% 26.38% 22.25% 5.35% 53.66% -232.33% 53.73% -
Total Cost 20,245 15,416 14,892 31,122 27,141 22,845 28,056 -19.50%
-
Net Worth 47,068 46,481 45,526 42,984 38,007 36,625 51,146 -5.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,658 - - - 778 - - -
Div Payout % 90.70% - - - 90.50% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 47,068 46,481 45,526 42,984 38,007 36,625 51,146 -5.37%
NOSH 41,473 41,516 41,538 39,576 38,914 37,777 37,804 6.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.29% 6.17% 3.84% 12.71% 3.07% 1.90% 1.63% -
ROE 3.89% 2.18% 1.30% 10.54% 2.26% 1.21% 0.91% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.22 39.57 37.28 90.09 71.96 61.64 75.44 -20.70%
EPS 4.41 2.44 1.43 11.44 2.21 1.17 1.23 133.71%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1349 1.1196 1.096 1.0861 0.9767 0.9695 1.3529 -11.02%
Adjusted Per Share Value based on latest NOSH - 39,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.94 0.70 0.66 1.51 1.19 0.99 1.21 -15.45%
EPS 0.08 0.04 0.03 0.19 0.04 0.02 0.02 151.34%
DPS 0.07 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.02 0.0197 0.0193 0.0183 0.0161 0.0156 0.0217 -5.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.41 0.41 0.25 0.20 0.24 0.22 -
P/RPS 0.73 1.04 1.10 0.28 0.28 0.39 0.29 84.73%
P/EPS 8.84 16.80 28.67 2.18 9.05 20.51 17.89 -37.41%
EY 11.31 5.95 3.49 45.80 11.05 4.88 5.59 59.76%
DY 10.26 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.23 0.20 0.25 0.16 65.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 -
Price 0.38 0.38 0.37 0.46 0.22 0.24 0.18 -
P/RPS 0.71 0.96 0.99 0.51 0.31 0.39 0.24 105.67%
P/EPS 8.62 15.57 25.87 4.02 9.95 20.51 14.63 -29.65%
EY 11.61 6.42 3.86 24.89 10.05 4.88 6.83 42.29%
DY 10.53 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.42 0.23 0.25 0.13 85.77%

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