[KFIMA] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 25.78%
YoY- -61.92%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 227,807 221,136 205,175 191,356 186,885 187,310 194,237 11.24%
PBT 74,340 63,572 -6,309 -41,452 -59,949 -61,984 -17,188 -
Tax -11,499 -10,257 -15,895 -15,829 -17,148 -16,530 943 -
NP 62,841 53,315 -22,204 -57,281 -77,097 -78,514 -16,245 -
-
NP to SH 62,841 53,315 -21,971 -57,048 -76,864 -78,436 -29,952 -
-
Tax Rate 15.47% 16.13% - - - - - -
Total Cost 164,966 167,821 227,379 248,637 263,982 265,824 210,482 -15.03%
-
Net Worth 40,641 32,938 25,714 -1,295,538 -15,691 27,822 33,599 13.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 40,641 32,938 25,714 -1,295,538 -15,691 27,822 33,599 13.56%
NOSH 263,052 288,931 263,195 264,395 262,407 262,971 264,772 -0.43%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 27.59% 24.11% -10.82% -29.93% -41.25% -41.92% -8.36% -
ROE 154.62% 161.86% -85.44% 0.00% 0.00% -281.92% -89.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 86.60 76.54 77.96 72.37 71.22 71.23 73.36 11.73%
EPS 23.89 18.45 -8.35 -21.58 -29.29 -29.83 -11.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.114 0.0977 -4.90 -0.0598 0.1058 0.1269 14.06%
Adjusted Per Share Value based on latest NOSH - 264,395
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 82.76 80.34 74.54 69.52 67.90 68.05 70.57 11.23%
EPS 22.83 19.37 -7.98 -20.73 -27.92 -28.50 -10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1197 0.0934 -4.7067 -0.057 0.1011 0.1221 13.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.43 0.38 0.52 0.37 0.40 0.43 0.43 -
P/RPS 0.50 0.50 0.67 0.51 0.56 0.60 0.59 -10.47%
P/EPS 1.80 2.06 -6.23 -1.71 -1.37 -1.44 -3.80 -
EY 55.56 48.56 -16.05 -58.32 -73.23 -69.36 -26.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.33 5.32 0.00 0.00 4.06 3.39 -12.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 28/05/02 27/02/02 -
Price 0.52 0.41 0.40 0.59 0.36 0.42 0.47 -
P/RPS 0.60 0.54 0.51 0.82 0.51 0.59 0.64 -4.22%
P/EPS 2.18 2.22 -4.79 -2.73 -1.23 -1.41 -4.15 -
EY 45.94 45.01 -20.87 -36.57 -81.37 -71.02 -24.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.60 4.09 0.00 0.00 3.97 3.70 -6.05%

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