[FITTERS] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -86.62%
YoY- -88.25%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 93,123 104,674 85,717 65,212 63,053 102,075 116,944 -14.07%
PBT 3,792 5,105 4,681 2,846 10,239 16,437 12,635 -55.14%
Tax -1,725 -937 -1,871 -2,127 -3,172 -4,065 -3,387 -36.19%
NP 2,067 4,168 2,810 719 7,067 12,372 9,248 -63.13%
-
NP to SH 2,543 4,859 3,271 979 7,315 12,481 9,321 -57.90%
-
Tax Rate 45.49% 18.35% 39.97% 74.74% 30.98% 24.73% 26.81% -
Total Cost 91,056 100,506 82,907 64,493 55,986 89,703 107,696 -10.57%
-
Net Worth 370,798 363,607 371,980 332,504 315,784 29,903,518 295,845 16.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,700 - 59 59 -
Div Payout % - - - 275.79% - 0.48% 0.63% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 370,798 363,607 371,980 332,504 315,784 29,903,518 295,845 16.23%
NOSH 479,811 481,089 481,029 449,999 302,272 299,304 295,904 37.98%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.22% 3.98% 3.28% 1.10% 11.21% 12.12% 7.91% -
ROE 0.69% 1.34% 0.88% 0.29% 2.32% 0.04% 3.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.41 21.76 17.82 14.49 20.86 34.10 39.52 -37.72%
EPS 0.53 1.01 0.68 0.22 2.42 4.17 3.15 -69.48%
DPS 0.00 0.00 0.00 0.60 0.00 0.02 0.02 -
NAPS 0.7728 0.7558 0.7733 0.7389 1.0447 99.91 0.9998 -15.76%
Adjusted Per Share Value based on latest NOSH - 449,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.00 16.86 13.81 10.50 10.16 16.44 18.84 -14.08%
EPS 0.41 0.78 0.53 0.16 1.18 2.01 1.50 -57.84%
DPS 0.00 0.00 0.00 0.43 0.00 0.01 0.01 -
NAPS 0.5973 0.5857 0.5992 0.5356 0.5087 48.1693 0.4766 16.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.505 0.555 0.635 0.62 1.34 0.99 0.97 -
P/RPS 2.60 2.55 3.56 4.28 6.42 2.90 2.45 4.03%
P/EPS 95.28 54.95 93.38 284.98 55.37 23.74 30.79 112.20%
EY 1.05 1.82 1.07 0.35 1.81 4.21 3.25 -52.88%
DY 0.00 0.00 0.00 0.97 0.00 0.02 0.02 -
P/NAPS 0.65 0.73 0.82 0.84 1.28 0.01 0.97 -23.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 25/05/15 27/02/15 02/12/14 27/08/14 21/05/14 -
Price 0.485 0.475 0.60 0.655 0.72 1.36 1.01 -
P/RPS 2.50 2.18 3.37 4.52 3.45 3.99 2.56 -1.56%
P/EPS 91.51 47.03 88.24 301.07 29.75 32.61 32.06 101.09%
EY 1.09 2.13 1.13 0.33 3.36 3.07 3.12 -50.36%
DY 0.00 0.00 0.00 0.92 0.00 0.01 0.02 -
P/NAPS 0.63 0.63 0.78 0.89 0.69 0.01 1.01 -26.97%

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