[FITTERS] YoY Cumulative 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- -90.57%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 24,962 25,820 18,301 15,486 28,521 15,098 14,734 9.17%
PBT 2,320 4,493 868 764 1,005 1,400 20 120.75%
Tax -407 -220 -287 -170 -540 -596 -20 65.19%
NP 1,913 4,273 581 594 465 804 0 -
-
NP to SH 1,445 4,228 581 594 465 804 -146 -
-
Tax Rate 17.54% 4.90% 33.06% 22.25% 53.73% 42.57% 100.00% -
Total Cost 23,049 21,547 17,720 14,892 28,056 14,294 14,734 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 1.71% 10.20% 1.13% 1.30% 0.91% 2.45% -0.57% -
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 20.04 62.29 44.10 37.28 75.44 60.09 58.53 -16.35%
EPS 1.16 3.40 1.40 1.43 1.23 3.20 -0.58 -
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 1.06 1.10 0.78 0.66 1.21 0.64 0.63 9.05%
EPS 0.06 0.18 0.02 0.03 0.02 0.03 -0.01 -
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 2.45 0.63 0.93 1.10 0.29 0.68 0.32 40.36%
P/EPS 42.24 3.82 29.29 28.67 17.89 12.81 -32.76 -
EY 2.37 26.16 3.41 3.49 5.59 7.80 -3.05 -
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 2.59 0.63 0.86 0.99 0.24 0.78 0.27 45.74%
P/EPS 44.83 3.82 27.14 25.87 14.63 14.69 -27.59 -
EY 2.23 26.16 3.68 3.86 6.83 6.81 -3.63 -
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