[FITTERS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 245.35%
YoY- 149.72%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 148,838 124,484 131,720 128,838 63,830 103,616 74,954 12.10%
PBT 3,966 9,560 19,314 10,386 4,280 2,276 6,590 -8.10%
Tax -2,474 -1,948 -3,678 -2,372 -1,066 -462 -1,668 6.78%
NP 1,492 7,612 15,636 8,014 3,214 1,814 4,922 -18.02%
-
NP to SH 388 5,840 15,568 8,026 3,214 1,814 4,922 -34.49%
-
Tax Rate 62.38% 20.38% 19.04% 22.84% 24.91% 20.30% 25.31% -
Total Cost 147,346 116,872 116,084 120,824 60,616 101,802 70,032 13.18%
-
Net Worth 92,615 85,081 41,447 54,656 46,371 36,486 34,323 17.97%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,346 10,025 - - - - - -
Div Payout % 2,666.67% 171.67% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 92,615 85,081 41,447 54,656 46,371 36,486 34,323 17.97%
NOSH 129,333 125,321 41,447 41,456 41,417 37,634 25,112 31.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.00% 6.11% 11.87% 6.22% 5.04% 1.75% 6.57% -
ROE 0.42% 6.86% 37.56% 14.68% 6.93% 4.97% 14.34% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 115.08 99.33 317.80 310.78 154.11 275.32 298.48 -14.67%
EPS 0.30 4.66 12.52 19.36 7.76 4.82 19.60 -50.13%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7161 0.6789 1.00 1.3184 1.1196 0.9695 1.3668 -10.20%
Adjusted Per Share Value based on latest NOSH - 41,449
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.32 5.29 5.60 5.47 2.71 4.40 3.18 12.11%
EPS 0.02 0.25 0.66 0.34 0.14 0.08 0.21 -32.39%
DPS 0.44 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0361 0.0176 0.0232 0.0197 0.0155 0.0146 17.92%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.53 0.37 0.41 0.41 0.24 0.44 -
P/RPS 0.32 0.53 0.12 0.13 0.27 0.09 0.15 13.44%
P/EPS 123.33 11.37 0.99 2.12 5.28 4.98 2.24 94.92%
EY 0.81 8.79 101.52 47.22 18.93 20.08 44.55 -48.68%
DY 21.62 15.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 0.37 0.31 0.37 0.25 0.32 8.42%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 15/08/07 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 -
Price 0.53 0.47 0.43 0.40 0.38 0.24 0.44 -
P/RPS 0.46 0.47 0.14 0.13 0.25 0.09 0.15 20.51%
P/EPS 176.67 10.09 1.14 2.07 4.90 4.98 2.24 106.94%
EY 0.57 9.91 87.35 48.40 20.42 20.08 44.55 -51.60%
DY 15.09 17.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.43 0.30 0.34 0.25 0.32 14.98%

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