[FITTERS] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.4%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 48,048 30,865 46,118 18,301 31,539 22,074 16,429 104.10%
PBT 4,811 2,543 4,325 868 4,408 2,792 1,376 129.83%
Tax -1,304 -776 -897 -287 -684 -963 -363 134.01%
NP 3,507 1,767 3,428 581 3,724 1,829 1,013 128.33%
-
NP to SH 3,401 1,766 3,432 581 3,724 1,829 1,013 123.72%
-
Tax Rate 27.10% 30.52% 20.74% 33.06% 15.52% 34.49% 26.38% -
Total Cost 44,541 29,098 42,690 17,720 27,815 20,245 15,416 102.46%
-
Net Worth 42,822 41,455 54,646 51,364 50,837 47,068 46,481 -5.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,569 1,658 - - - 1,658 - -
Div Payout % 75.55% 93.90% - - - 90.70% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 42,822 41,455 54,646 51,364 50,837 47,068 46,481 -5.30%
NOSH 42,822 41,455 41,449 41,500 41,446 41,473 41,516 2.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.30% 5.72% 7.43% 3.17% 11.81% 8.29% 6.17% -
ROE 7.94% 4.26% 6.28% 1.13% 7.33% 3.89% 2.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 112.20 74.45 111.26 44.10 76.10 53.22 39.57 99.95%
EPS 2.73 1.42 8.28 1.40 8.69 4.41 2.44 7.75%
DPS 6.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.00 1.00 1.3184 1.2377 1.2266 1.1349 1.1196 -7.23%
Adjusted Per Share Value based on latest NOSH - 41,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.04 1.31 1.96 0.78 1.34 0.94 0.70 103.63%
EPS 0.14 0.08 0.15 0.02 0.16 0.08 0.04 129.99%
DPS 0.11 0.07 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0182 0.0176 0.0232 0.0218 0.0216 0.02 0.0197 -5.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.40 0.41 0.41 0.39 0.39 0.41 -
P/RPS 0.35 0.54 0.37 0.93 0.51 0.73 1.04 -51.52%
P/EPS 4.91 9.39 4.95 29.29 4.34 8.84 16.80 -55.86%
EY 20.36 10.65 20.20 3.41 23.04 11.31 5.95 126.56%
DY 15.38 10.00 0.00 0.00 0.00 10.26 0.00 -
P/NAPS 0.39 0.40 0.31 0.33 0.32 0.34 0.37 3.56%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 23/11/04 23/08/04 -
Price 0.41 0.40 0.40 0.38 0.42 0.38 0.38 -
P/RPS 0.37 0.54 0.36 0.86 0.55 0.71 0.96 -46.94%
P/EPS 5.16 9.39 4.83 27.14 4.67 8.62 15.57 -52.01%
EY 19.37 10.65 20.70 3.68 21.39 11.61 6.42 108.38%
DY 14.63 10.00 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.41 0.40 0.30 0.31 0.34 0.33 0.34 13.25%

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