[FIMACOR] YoY Cumulative Quarter Result on 30-Sep-2001 [#2]

Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 287.87%
YoY- -5.35%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 56,987 55,570 38,215 39,971 63,626 33,112 21,424 -1.03%
PBT 15,290 11,428 4,454 8,340 10,765 456 2,721 -1.81%
Tax -4,074 -3,693 -1,649 -2,363 -4,450 -234 -762 -1.76%
NP 11,216 7,735 2,805 5,977 6,315 222 1,959 -1.83%
-
NP to SH 11,216 7,735 2,805 5,977 6,315 222 1,959 -1.83%
-
Tax Rate 26.64% 32.32% 37.02% 28.33% 41.34% 51.32% 28.00% -
Total Cost 45,771 47,835 35,410 33,994 57,311 32,890 19,465 -0.90%
-
Net Worth 144,172 137,046 121,653 117,681 11,317,470 11,195 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 6,200 - - - - - - -100.00%
Div Payout % 55.29% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 144,172 137,046 121,653 117,681 11,317,470 11,195 0 -100.00%
NOSH 77,512 77,427 77,486 30,968 30,955 31,714 31,095 -0.96%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 19.68% 13.92% 7.34% 14.95% 9.93% 0.67% 9.14% -
ROE 7.78% 5.64% 2.31% 5.08% 0.06% 1.98% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 73.52 71.77 49.32 129.07 205.54 104.41 68.90 -0.06%
EPS 14.47 9.99 3.62 19.30 20.40 -0.70 6.30 -0.88%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.86 1.77 1.57 3.80 365.60 0.353 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 31,020
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 23.24 22.66 15.58 16.30 25.94 13.50 8.74 -1.03%
EPS 4.57 3.15 1.14 2.44 2.57 0.09 0.80 -1.83%
DPS 2.53 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5878 0.5588 0.496 0.4798 46.1446 0.0456 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.37 1.23 1.07 0.78 0.92 0.00 0.00 -
P/RPS 1.86 1.71 2.17 0.60 0.45 0.00 0.00 -100.00%
P/EPS 9.47 12.31 29.56 4.04 4.51 0.00 0.00 -100.00%
EY 10.56 8.12 3.38 24.74 22.17 0.00 0.00 -100.00%
DY 5.84 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.69 0.68 0.21 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 24/11/04 17/11/03 20/11/02 15/11/01 16/11/00 22/11/99 - -
Price 1.44 1.18 1.02 1.03 0.83 0.00 0.00 -
P/RPS 1.96 1.64 2.07 0.80 0.40 0.00 0.00 -100.00%
P/EPS 9.95 11.81 28.18 5.34 4.07 0.00 0.00 -100.00%
EY 10.05 8.47 3.55 18.74 24.58 0.00 0.00 -100.00%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.67 0.65 0.27 0.00 0.00 0.00 -100.00%

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