[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -48.85%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 138,148 80,328 84,268 66,112 71,016 96,292 64,996 -0.79%
PBT 31,880 23,132 15,716 7,784 8,920 19,100 1,556 -3.15%
Tax -8,664 -5,188 -5,076 -2,668 -2,756 -7,856 -436 -3.12%
NP 23,216 17,944 10,640 5,116 6,164 11,244 1,120 -3.17%
-
NP to SH 23,216 17,944 10,640 5,116 6,164 11,244 1,120 -3.17%
-
Tax Rate 27.18% 22.43% 32.30% 34.28% 30.90% 41.13% 28.02% -
Total Cost 114,932 62,384 73,628 60,996 64,852 85,048 63,876 -0.62%
-
Net Worth 159,529 144,109 131,453 116,614 112,801 109,443 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 159,529 144,109 131,453 116,614 112,801 109,443 0 -100.00%
NOSH 80,165 77,478 77,325 75,235 30,820 30,890 31,111 -1.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 16.81% 22.34% 12.63% 7.74% 8.68% 11.68% 1.72% -
ROE 14.55% 12.45% 8.09% 4.39% 5.46% 10.27% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 172.33 103.68 108.98 87.87 230.42 311.72 208.92 0.20%
EPS 28.96 23.16 13.76 6.80 20.00 36.40 3.60 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.86 1.70 1.55 3.66 3.543 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,235
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 56.33 32.75 34.36 26.96 28.96 39.26 26.50 -0.79%
EPS 9.47 7.32 4.34 2.09 2.51 4.58 0.46 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6504 0.5876 0.536 0.4755 0.4599 0.4462 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.88 1.40 1.05 1.10 0.81 1.07 0.00 -
P/RPS 1.09 1.35 0.96 1.25 0.35 0.34 0.00 -100.00%
P/EPS 6.49 6.04 7.63 16.18 4.05 2.94 0.00 -100.00%
EY 15.40 16.54 13.10 6.18 24.69 34.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.75 0.62 0.71 0.22 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 09/09/05 26/08/04 31/07/03 26/08/02 25/09/01 03/10/00 - -
Price 1.93 1.41 1.15 1.15 0.78 0.74 0.00 -
P/RPS 1.12 1.36 1.06 1.31 0.34 0.24 0.00 -100.00%
P/EPS 6.66 6.09 8.36 16.91 3.90 2.03 0.00 -100.00%
EY 15.01 16.43 11.97 5.91 25.64 49.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.68 0.74 0.21 0.21 0.00 -100.00%

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