[FITTERS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.27%
YoY- 77.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 124,484 131,720 128,838 63,830 103,616 74,954 65,818 11.20%
PBT 9,560 19,314 10,386 4,280 2,276 6,590 8,104 2.79%
Tax -1,948 -3,678 -2,372 -1,066 -462 -1,668 -842 14.99%
NP 7,612 15,636 8,014 3,214 1,814 4,922 7,262 0.78%
-
NP to SH 5,840 15,568 8,026 3,214 1,814 4,922 7,262 -3.56%
-
Tax Rate 20.38% 19.04% 22.84% 24.91% 20.30% 25.31% 10.39% -
Total Cost 116,872 116,084 120,824 60,616 101,802 70,032 58,556 12.20%
-
Net Worth 85,081 41,447 54,656 46,371 36,486 34,323 29,663 19.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,025 - - - - - - -
Div Payout % 171.67% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 85,081 41,447 54,656 46,371 36,486 34,323 29,663 19.18%
NOSH 125,321 41,447 41,456 41,417 37,634 25,112 25,128 30.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.11% 11.87% 6.22% 5.04% 1.75% 6.57% 11.03% -
ROE 6.86% 37.56% 14.68% 6.93% 4.97% 14.34% 24.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 99.33 317.80 310.78 154.11 275.32 298.48 261.93 -14.91%
EPS 4.66 12.52 19.36 7.76 4.82 19.60 28.90 -26.21%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6789 1.00 1.3184 1.1196 0.9695 1.3668 1.1805 -8.80%
Adjusted Per Share Value based on latest NOSH - 41,516
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.29 5.60 5.47 2.71 4.40 3.18 2.80 11.18%
EPS 0.25 0.66 0.34 0.14 0.08 0.21 0.31 -3.52%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0176 0.0232 0.0197 0.0155 0.0146 0.0126 19.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.53 0.37 0.41 0.41 0.24 0.44 0.16 -
P/RPS 0.53 0.12 0.13 0.27 0.09 0.15 0.06 43.75%
P/EPS 11.37 0.99 2.12 5.28 4.98 2.24 0.55 65.62%
EY 8.79 101.52 47.22 18.93 20.08 44.55 180.63 -39.56%
DY 15.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.37 0.31 0.37 0.25 0.32 0.14 33.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 21/08/01 -
Price 0.47 0.43 0.40 0.38 0.24 0.44 0.19 -
P/RPS 0.47 0.14 0.13 0.25 0.09 0.15 0.07 37.33%
P/EPS 10.09 1.14 2.07 4.90 4.98 2.24 0.66 57.50%
EY 9.91 87.35 48.40 20.42 20.08 44.55 152.11 -36.55%
DY 17.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.30 0.34 0.25 0.32 0.16 27.56%

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