[FITTERS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.47%
YoY- -63.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 131,720 128,838 63,830 103,616 74,954 65,818 41,200 21.36%
PBT 19,314 10,386 4,280 2,276 6,590 8,104 464 86.10%
Tax -3,678 -2,372 -1,066 -462 -1,668 -842 -464 41.18%
NP 15,636 8,014 3,214 1,814 4,922 7,262 0 -
-
NP to SH 15,568 8,026 3,214 1,814 4,922 7,262 -218 -
-
Tax Rate 19.04% 22.84% 24.91% 20.30% 25.31% 10.39% 100.00% -
Total Cost 116,084 120,824 60,616 101,802 70,032 58,556 41,200 18.83%
-
Net Worth 41,447 54,656 46,371 36,486 34,323 29,663 17,309 15.65%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 41,447 54,656 46,371 36,486 34,323 29,663 17,309 15.65%
NOSH 41,447 41,456 41,417 37,634 25,112 25,128 19,818 13.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.87% 6.22% 5.04% 1.75% 6.57% 11.03% 0.00% -
ROE 37.56% 14.68% 6.93% 4.97% 14.34% 24.48% -1.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 317.80 310.78 154.11 275.32 298.48 261.93 207.89 7.32%
EPS 12.52 19.36 7.76 4.82 19.60 28.90 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3184 1.1196 0.9695 1.3668 1.1805 0.8734 2.28%
Adjusted Per Share Value based on latest NOSH - 37,777
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.60 5.47 2.71 4.40 3.18 2.80 1.75 21.38%
EPS 0.66 0.34 0.14 0.08 0.21 0.31 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0232 0.0197 0.0155 0.0146 0.0126 0.0074 15.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.37 0.41 0.41 0.24 0.44 0.16 0.43 -
P/RPS 0.12 0.13 0.27 0.09 0.15 0.06 0.21 -8.90%
P/EPS 0.99 2.12 5.28 4.98 2.24 0.55 -39.09 -
EY 101.52 47.22 18.93 20.08 44.55 180.63 -2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.37 0.25 0.32 0.14 0.49 -4.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 21/08/01 22/08/00 -
Price 0.43 0.40 0.38 0.24 0.44 0.19 0.40 -
P/RPS 0.14 0.13 0.25 0.09 0.15 0.07 0.19 -4.96%
P/EPS 1.14 2.07 4.90 4.98 2.24 0.66 -36.36 -
EY 87.35 48.40 20.42 20.08 44.55 152.11 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.34 0.25 0.32 0.16 0.46 -1.11%

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