[FIAMMA] QoQ TTM Result on 30-Jun-2003 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -1335.26%
YoY- -217.82%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 179,527 195,692 210,878 216,307 211,561 212,476 211,473 -10.33%
PBT -8,015 -9,700 -11,369 -14,146 -1,239 2,997 6,579 -
Tax 2,770 4,417 5,684 6,438 1,863 129 -1,490 -
NP -5,245 -5,283 -5,685 -7,708 624 3,126 5,089 -
-
NP to SH -5,245 -5,283 -5,685 -7,708 624 3,126 5,089 -
-
Tax Rate - - - - - -4.30% 22.65% -
Total Cost 184,772 200,975 216,563 224,015 210,937 209,350 206,384 -7.10%
-
Net Worth 122,206 122,649 119,323 119,683 122,584 122,653 89,993 22.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,520 2,520 2,520 1,849 3,956 3,956 3,956 -25.94%
Div Payout % 0.00% 0.00% 0.00% 0.00% 634.13% 126.58% 77.76% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 122,206 122,649 119,323 119,683 122,584 122,653 89,993 22.60%
NOSH 86,060 85,769 84,030 84,283 83,962 83,437 61,639 24.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -2.92% -2.70% -2.70% -3.56% 0.29% 1.47% 2.41% -
ROE -4.29% -4.31% -4.76% -6.44% 0.51% 2.55% 5.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 208.61 228.16 250.95 256.64 251.97 254.65 343.08 -28.20%
EPS -6.09 -6.16 -6.77 -9.15 0.74 3.75 8.26 -
DPS 2.93 2.94 3.00 2.19 4.71 4.74 6.42 -40.69%
NAPS 1.42 1.43 1.42 1.42 1.46 1.47 1.46 -1.83%
Adjusted Per Share Value based on latest NOSH - 84,283
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.86 36.91 39.77 40.80 39.90 40.07 39.88 -10.32%
EPS -0.99 -1.00 -1.07 -1.45 0.12 0.59 0.96 -
DPS 0.48 0.48 0.48 0.35 0.75 0.75 0.75 -25.71%
NAPS 0.2305 0.2313 0.225 0.2257 0.2312 0.2313 0.1697 22.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.52 1.81 1.82 0.98 0.81 0.93 0.94 -
P/RPS 0.73 0.79 0.73 0.38 0.32 0.37 0.27 93.95%
P/EPS -24.94 -29.39 -26.90 -10.72 108.99 24.82 11.39 -
EY -4.01 -3.40 -3.72 -9.33 0.92 4.03 8.78 -
DY 1.93 1.62 1.65 2.24 5.82 5.10 6.83 -56.90%
P/NAPS 1.07 1.27 1.28 0.69 0.55 0.63 0.64 40.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 28/02/03 04/12/02 -
Price 1.28 1.83 1.76 1.04 0.81 0.90 0.90 -
P/RPS 0.61 0.80 0.70 0.41 0.32 0.35 0.26 76.47%
P/EPS -21.00 -29.71 -26.01 -11.37 108.99 24.02 10.90 -
EY -4.76 -3.37 -3.84 -8.79 0.92 4.16 9.17 -
DY 2.29 1.61 1.70 2.11 5.82 5.27 7.13 -53.06%
P/NAPS 0.90 1.28 1.24 0.73 0.55 0.61 0.62 28.17%

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