[FIAMMA] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
14-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 2.06%
YoY- 51.37%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 211,561 212,476 211,473 209,459 201,320 186,153 172,489 14.59%
PBT -1,239 2,997 6,579 8,533 8,077 7,429 6,242 -
Tax 1,863 129 -1,490 -1,991 -1,667 -1,653 -1,258 -
NP 624 3,126 5,089 6,542 6,410 5,776 4,984 -75.00%
-
NP to SH 624 3,126 5,089 6,542 6,410 5,776 4,984 -75.00%
-
Tax Rate - -4.30% 22.65% 23.33% 20.64% 22.25% 20.15% -
Total Cost 210,937 209,350 206,384 202,917 194,910 180,377 167,505 16.63%
-
Net Worth 122,584 122,653 89,993 81,782 81,652 80,094 77,830 35.40%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,956 3,956 3,956 4,211 2,103 2,103 2,103 52.44%
Div Payout % 634.13% 126.58% 77.76% 64.37% 32.82% 36.42% 42.21% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 122,584 122,653 89,993 81,782 81,652 80,094 77,830 35.40%
NOSH 83,962 83,437 61,639 42,155 42,088 42,155 42,070 58.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.29% 1.47% 2.41% 3.12% 3.18% 3.10% 2.89% -
ROE 0.51% 2.55% 5.65% 8.00% 7.85% 7.21% 6.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 251.97 254.65 343.08 496.87 478.32 441.59 410.00 -27.73%
EPS 0.74 3.75 8.26 15.52 15.23 13.70 11.85 -84.28%
DPS 4.71 4.74 6.42 10.00 5.00 5.00 5.00 -3.90%
NAPS 1.46 1.47 1.46 1.94 1.94 1.90 1.85 -14.61%
Adjusted Per Share Value based on latest NOSH - 42,155
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 39.90 40.07 39.88 39.50 37.97 35.11 32.53 14.59%
EPS 0.12 0.59 0.96 1.23 1.21 1.09 0.94 -74.67%
DPS 0.75 0.75 0.75 0.79 0.40 0.40 0.40 52.11%
NAPS 0.2312 0.2313 0.1697 0.1542 0.154 0.1511 0.1468 35.40%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.81 0.93 0.94 1.12 1.91 1.66 1.29 -
P/RPS 0.32 0.37 0.27 0.23 0.40 0.38 0.31 2.14%
P/EPS 108.99 24.82 11.39 7.22 12.54 12.12 10.89 365.06%
EY 0.92 4.03 8.78 13.86 7.97 8.25 9.18 -78.45%
DY 5.82 5.10 6.83 8.93 2.62 3.01 3.88 31.06%
P/NAPS 0.55 0.63 0.64 0.58 0.98 0.87 0.70 -14.86%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 04/12/02 14/08/02 21/05/02 26/02/02 29/11/01 -
Price 0.81 0.90 0.90 1.16 2.08 1.88 1.40 -
P/RPS 0.32 0.35 0.26 0.23 0.43 0.43 0.34 -3.96%
P/EPS 108.99 24.02 10.90 7.47 13.66 13.72 11.82 340.31%
EY 0.92 4.16 9.17 13.38 7.32 7.29 8.46 -77.24%
DY 5.82 5.27 7.13 8.62 2.40 2.66 3.57 38.55%
P/NAPS 0.55 0.61 0.62 0.60 1.07 0.99 0.76 -19.41%

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