[FIAMMA] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 130.58%
YoY- 120.81%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 123,826 134,037 152,633 164,358 179,527 195,692 210,878 -29.85%
PBT -1,855 -2,303 -583 3,153 -8,015 -9,700 -11,369 -70.10%
Tax -237 -952 -1,206 -1,549 2,770 4,417 5,684 -
NP -2,092 -3,255 -1,789 1,604 -5,245 -5,283 -5,685 -48.61%
-
NP to SH -2,092 -3,255 -1,789 1,604 -5,245 -5,283 -5,685 -48.61%
-
Tax Rate - - - 49.13% - - - -
Total Cost 125,918 137,292 154,422 162,754 184,772 200,975 216,563 -30.31%
-
Net Worth 85,797 117,407 117,833 122,499 122,206 122,649 119,323 -19.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,290 1,290 1,290 2,520 2,520 2,520 2,520 -35.98%
Div Payout % 0.00% 0.00% 0.00% 157.16% 0.00% 0.00% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 85,797 117,407 117,833 122,499 122,206 122,649 119,323 -19.72%
NOSH 85,797 85,698 86,009 87,500 86,060 85,769 84,030 1.39%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.69% -2.43% -1.17% 0.98% -2.92% -2.70% -2.70% -
ROE -2.44% -2.77% -1.52% 1.31% -4.29% -4.31% -4.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 144.32 156.40 177.46 187.84 208.61 228.16 250.95 -30.82%
EPS -2.44 -3.80 -2.08 1.83 -6.09 -6.16 -6.77 -49.32%
DPS 1.50 1.51 1.50 2.88 2.93 2.94 3.00 -36.97%
NAPS 1.00 1.37 1.37 1.40 1.42 1.43 1.42 -20.82%
Adjusted Per Share Value based on latest NOSH - 87,500
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.35 25.28 28.79 31.00 33.86 36.91 39.77 -29.86%
EPS -0.39 -0.61 -0.34 0.30 -0.99 -1.00 -1.07 -48.94%
DPS 0.24 0.24 0.24 0.48 0.48 0.48 0.48 -36.97%
NAPS 0.1618 0.2214 0.2222 0.231 0.2305 0.2313 0.225 -19.71%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.90 0.89 1.05 1.26 1.52 1.81 1.82 -
P/RPS 0.62 0.57 0.59 0.67 0.73 0.79 0.73 -10.30%
P/EPS -36.91 -23.43 -50.48 68.73 -24.94 -29.39 -26.90 23.45%
EY -2.71 -4.27 -1.98 1.45 -4.01 -3.40 -3.72 -19.02%
DY 1.67 1.69 1.43 2.29 1.93 1.62 1.65 0.80%
P/NAPS 0.90 0.65 0.77 0.90 1.07 1.27 1.28 -20.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 23/11/04 26/08/04 27/05/04 26/02/04 19/11/03 -
Price 0.89 0.92 0.96 1.16 1.28 1.83 1.76 -
P/RPS 0.62 0.59 0.54 0.62 0.61 0.80 0.70 -7.76%
P/EPS -36.50 -24.22 -46.15 63.28 -21.00 -29.71 -26.01 25.31%
EY -2.74 -4.13 -2.17 1.58 -4.76 -3.37 -3.84 -20.13%
DY 1.69 1.64 1.56 2.48 2.29 1.61 1.70 -0.39%
P/NAPS 0.89 0.67 0.70 0.83 0.90 1.28 1.24 -19.81%

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