[FIMACOR] YoY Quarter Result on 30-Jun-2004 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 23.79%
YoY- 68.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 40,170 38,047 34,537 20,082 21,067 16,528 17,754 14.57%
PBT 7,891 9,122 7,970 5,783 3,929 1,946 2,230 23.43%
Tax -2,052 -2,580 -2,166 -1,297 -1,269 -667 -689 19.93%
NP 5,839 6,542 5,804 4,486 2,660 1,279 1,541 24.84%
-
NP to SH 6,110 6,542 5,804 4,486 2,660 1,279 1,541 25.79%
-
Tax Rate 26.00% 28.28% 27.18% 22.43% 32.30% 34.28% 30.90% -
Total Cost 34,331 31,505 28,733 15,596 18,407 15,249 16,213 13.31%
-
Net Worth 202,851 184,580 159,529 144,109 131,453 116,614 112,801 10.27%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 202,851 184,580 159,529 144,109 131,453 116,614 112,801 10.27%
NOSH 81,466 81,672 80,165 77,478 77,325 75,235 30,820 17.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.54% 17.19% 16.81% 22.34% 12.63% 7.74% 8.68% -
ROE 3.01% 3.54% 3.64% 3.11% 2.02% 1.10% 1.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.31 46.58 43.08 25.92 27.24 21.97 57.61 -2.55%
EPS 7.50 8.01 7.24 5.79 3.44 1.70 5.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.26 1.99 1.86 1.70 1.55 3.66 -6.21%
Adjusted Per Share Value based on latest NOSH - 77,478
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.38 15.51 14.08 8.19 8.59 6.74 7.24 14.56%
EPS 2.49 2.67 2.37 1.83 1.08 0.52 0.63 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8271 0.7526 0.6504 0.5876 0.536 0.4755 0.4599 10.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.16 2.46 1.88 1.40 1.05 1.10 0.81 -
P/RPS 4.38 5.28 4.36 5.40 3.85 5.01 1.41 20.78%
P/EPS 28.80 30.71 25.97 24.18 30.52 64.71 16.20 10.05%
EY 3.47 3.26 3.85 4.14 3.28 1.55 6.17 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.09 0.94 0.75 0.62 0.71 0.22 25.73%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 18/08/06 09/09/05 26/08/04 31/07/03 26/08/02 25/09/01 -
Price 2.24 2.50 1.93 1.41 1.15 1.15 0.78 -
P/RPS 4.54 5.37 4.48 5.44 4.22 5.23 1.35 22.39%
P/EPS 29.87 31.21 26.66 24.35 33.43 67.65 15.60 11.42%
EY 3.35 3.20 3.75 4.11 2.99 1.48 6.41 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 0.97 0.76 0.68 0.74 0.21 27.43%

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