[FITTERS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.28%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 99,848 103,280 73,204 61,944 114,084 60,392 58,936 9.17%
PBT 9,280 17,972 3,472 3,056 4,020 5,600 80 120.75%
Tax -1,628 -880 -1,148 -680 -2,160 -2,384 -80 65.19%
NP 7,652 17,092 2,324 2,376 1,860 3,216 0 -
-
NP to SH 5,780 16,912 2,324 2,376 1,860 3,216 -584 -
-
Tax Rate 17.54% 4.90% 33.06% 22.25% 53.73% 42.57% 100.00% -
Total Cost 92,196 86,188 70,880 59,568 112,224 57,176 58,936 7.73%
-
Net Worth 84,320 41,448 51,364 45,526 51,146 32,765 25,816 21.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 84,320 41,448 51,364 45,526 51,146 32,765 25,816 21.79%
NOSH 124,568 41,448 41,500 41,538 37,804 25,124 25,172 30.52%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.66% 16.55% 3.17% 3.84% 1.63% 5.33% 0.00% -
ROE 6.85% 40.80% 4.52% 5.22% 3.64% 9.82% -2.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 80.15 249.17 176.40 149.12 301.77 240.37 234.13 -16.35%
EPS 4.64 13.60 5.60 5.72 4.92 12.80 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6769 1.00 1.2377 1.096 1.3529 1.3041 1.0256 -6.68%
Adjusted Per Share Value based on latest NOSH - 41,538
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.24 4.39 3.11 2.63 4.85 2.57 2.50 9.19%
EPS 0.25 0.72 0.10 0.10 0.08 0.14 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0176 0.0218 0.0193 0.0217 0.0139 0.011 21.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.49 0.39 0.41 0.41 0.22 0.41 0.19 -
P/RPS 0.61 0.16 0.23 0.27 0.07 0.17 0.08 40.27%
P/EPS 10.56 0.96 7.32 7.17 4.47 3.20 -8.19 -
EY 9.47 104.62 13.66 13.95 22.36 31.22 -12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.39 0.33 0.37 0.16 0.31 0.19 24.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/06/07 23/05/06 19/05/05 24/05/04 29/05/03 30/05/02 23/05/01 -
Price 0.52 0.39 0.38 0.37 0.18 0.47 0.16 -
P/RPS 0.65 0.16 0.22 0.25 0.06 0.20 0.07 44.95%
P/EPS 11.21 0.96 6.79 6.47 3.66 3.67 -6.90 -
EY 8.92 104.62 14.74 15.46 27.33 27.23 -14.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.39 0.31 0.34 0.13 0.36 0.16 29.92%

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