[FIMACOR] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.31%
YoY- 107.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 38,047 34,537 20,082 21,067 16,528 17,754 24,073 7.92%
PBT 9,122 7,970 5,783 3,929 1,946 2,230 4,775 11.38%
Tax -2,580 -2,166 -1,297 -1,269 -667 -689 -1,964 4.64%
NP 6,542 5,804 4,486 2,660 1,279 1,541 2,811 15.11%
-
NP to SH 6,542 5,804 4,486 2,660 1,279 1,541 2,811 15.11%
-
Tax Rate 28.28% 27.18% 22.43% 32.30% 34.28% 30.90% 41.13% -
Total Cost 31,505 28,733 15,596 18,407 15,249 16,213 21,262 6.77%
-
Net Worth 184,580 159,529 144,109 131,453 116,614 112,801 109,443 9.09%
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 184,580 159,529 144,109 131,453 116,614 112,801 109,443 9.09%
NOSH 81,672 80,165 77,478 77,325 75,235 30,820 30,890 17.58%
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 17.19% 16.81% 22.34% 12.63% 7.74% 8.68% 11.68% -
ROE 3.54% 3.64% 3.11% 2.02% 1.10% 1.37% 2.57% -
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 46.58 43.08 25.92 27.24 21.97 57.61 77.93 -8.21%
EPS 8.01 7.24 5.79 3.44 1.70 5.00 9.10 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.99 1.86 1.70 1.55 3.66 3.543 -7.21%
Adjusted Per Share Value based on latest NOSH - 77,325
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.51 14.08 8.19 8.59 6.74 7.24 9.82 7.91%
EPS 2.67 2.37 1.83 1.08 0.52 0.63 1.15 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7526 0.6504 0.5876 0.536 0.4755 0.4599 0.4462 9.09%
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 2.46 1.88 1.40 1.05 1.10 0.81 1.07 -
P/RPS 5.28 4.36 5.40 3.85 5.01 1.41 1.37 25.20%
P/EPS 30.71 25.97 24.18 30.52 64.71 16.20 11.76 17.34%
EY 3.26 3.85 4.14 3.28 1.55 6.17 8.50 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.94 0.75 0.62 0.71 0.22 0.30 23.97%
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 18/08/06 09/09/05 26/08/04 31/07/03 26/08/02 25/09/01 03/10/00 -
Price 2.50 1.93 1.41 1.15 1.15 0.78 0.74 -
P/RPS 5.37 4.48 5.44 4.22 5.23 1.35 0.95 33.44%
P/EPS 31.21 26.66 24.35 33.43 67.65 15.60 8.13 25.11%
EY 3.20 3.75 4.11 2.99 1.48 6.41 12.30 -20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.76 0.68 0.74 0.21 0.21 31.96%

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