[FITTERS] QoQ Quarter Result on 31-Dec-2013 [#4]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -17.37%
YoY- -19.51%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 63,053 102,075 116,944 159,603 131,823 111,313 69,762 -6.51%
PBT 10,239 16,437 12,635 14,372 13,362 16,397 11,701 -8.50%
Tax -3,172 -4,065 -3,387 -5,715 -3,301 -4,165 -3,158 0.29%
NP 7,067 12,372 9,248 8,657 10,061 12,232 8,543 -11.86%
-
NP to SH 7,315 12,481 9,321 8,334 10,086 12,281 8,514 -9.61%
-
Tax Rate 30.98% 24.73% 26.81% 39.76% 24.70% 25.40% 26.99% -
Total Cost 55,986 89,703 107,696 150,946 121,762 99,081 61,219 -5.77%
-
Net Worth 315,784 29,903,518 295,845 279,902 258,729 246,225 232,994 22.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 59 59 - - - - -
Div Payout % - 0.48% 0.63% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 315,784 29,903,518 295,845 279,902 258,729 246,225 232,994 22.44%
NOSH 302,272 299,304 295,904 291,534 289,827 288,286 288,610 3.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.21% 12.12% 7.91% 5.42% 7.63% 10.99% 12.25% -
ROE 2.32% 0.04% 3.15% 2.98% 3.90% 4.99% 3.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.86 34.10 39.52 54.75 45.48 38.61 24.17 -9.34%
EPS 2.42 4.17 3.15 1.94 3.48 4.26 2.95 -12.35%
DPS 0.00 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.0447 99.91 0.9998 0.9601 0.8927 0.8541 0.8073 18.73%
Adjusted Per Share Value based on latest NOSH - 291,534
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.16 16.44 18.84 25.71 21.23 17.93 11.24 -6.50%
EPS 1.18 2.01 1.50 1.34 1.62 1.98 1.37 -9.46%
DPS 0.00 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5087 48.1693 0.4766 0.4509 0.4168 0.3966 0.3753 22.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.34 0.99 0.97 0.77 0.70 0.735 0.58 -
P/RPS 6.42 2.90 2.45 1.41 1.54 1.90 2.40 92.58%
P/EPS 55.37 23.74 30.79 26.94 20.11 17.25 19.66 99.30%
EY 1.81 4.21 3.25 3.71 4.97 5.80 5.09 -49.77%
DY 0.00 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.97 0.80 0.78 0.86 0.72 46.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 02/12/14 27/08/14 21/05/14 24/02/14 27/11/13 26/08/13 27/05/13 -
Price 0.72 1.36 1.01 0.88 0.75 0.72 0.81 -
P/RPS 3.45 3.99 2.56 1.61 1.65 1.86 3.35 1.97%
P/EPS 29.75 32.61 32.06 30.78 21.55 16.90 27.46 5.47%
EY 3.36 3.07 3.12 3.25 4.64 5.92 3.64 -5.19%
DY 0.00 0.01 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.01 1.01 0.92 0.84 0.84 1.00 -21.89%

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