[FIAMMA] QoQ TTM Result on 31-Dec-2001 [#1]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 15.89%
YoY- 67.76%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 211,473 209,459 201,320 186,153 172,489 165,148 160,923 19.95%
PBT 6,579 8,533 8,077 7,429 6,242 5,700 4,528 28.25%
Tax -1,490 -1,991 -1,667 -1,653 -1,258 -1,378 -1,485 0.22%
NP 5,089 6,542 6,410 5,776 4,984 4,322 3,043 40.84%
-
NP to SH 5,089 6,542 6,410 5,776 4,984 4,322 3,043 40.84%
-
Tax Rate 22.65% 23.33% 20.64% 22.25% 20.15% 24.18% 32.80% -
Total Cost 206,384 202,917 194,910 180,377 167,505 160,826 157,880 19.53%
-
Net Worth 89,993 81,782 81,652 80,094 77,830 76,655 75,879 12.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,956 4,211 2,103 2,103 2,103 2,095 2,095 52.71%
Div Payout % 77.76% 64.37% 32.82% 36.42% 42.21% 48.50% 68.88% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 89,993 81,782 81,652 80,094 77,830 76,655 75,879 12.03%
NOSH 61,639 42,155 42,088 42,155 42,070 42,118 42,155 28.79%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.41% 3.12% 3.18% 3.10% 2.89% 2.62% 1.89% -
ROE 5.65% 8.00% 7.85% 7.21% 6.40% 5.64% 4.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 343.08 496.87 478.32 441.59 410.00 392.10 381.74 -6.86%
EPS 8.26 15.52 15.23 13.70 11.85 10.26 7.22 9.37%
DPS 6.42 10.00 5.00 5.00 5.00 5.00 5.00 18.11%
NAPS 1.46 1.94 1.94 1.90 1.85 1.82 1.80 -13.01%
Adjusted Per Share Value based on latest NOSH - 42,155
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.88 39.50 37.97 35.11 32.53 31.15 30.35 19.94%
EPS 0.96 1.23 1.21 1.09 0.94 0.82 0.57 41.51%
DPS 0.75 0.79 0.40 0.40 0.40 0.40 0.40 51.99%
NAPS 0.1697 0.1542 0.154 0.1511 0.1468 0.1446 0.1431 12.02%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.94 1.12 1.91 1.66 1.29 1.48 1.54 -
P/RPS 0.27 0.23 0.40 0.38 0.31 0.38 0.40 -23.03%
P/EPS 11.39 7.22 12.54 12.12 10.89 14.42 21.33 -34.15%
EY 8.78 13.86 7.97 8.25 9.18 6.93 4.69 51.83%
DY 6.83 8.93 2.62 3.01 3.88 3.38 3.25 63.99%
P/NAPS 0.64 0.58 0.98 0.87 0.70 0.81 0.86 -17.86%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/12/02 14/08/02 21/05/02 26/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.90 1.16 2.08 1.88 1.40 1.39 1.44 -
P/RPS 0.26 0.23 0.43 0.43 0.34 0.35 0.38 -22.33%
P/EPS 10.90 7.47 13.66 13.72 11.82 13.55 19.95 -33.14%
EY 9.17 13.38 7.32 7.29 8.46 7.38 5.01 49.57%
DY 7.13 8.62 2.40 2.66 3.57 3.60 3.47 61.55%
P/NAPS 0.62 0.60 1.07 0.99 0.76 0.76 0.80 -15.61%

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