[FIMACOR] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 177.68%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 49,875 28,881 25,055 39,670 27,907 28,080 25,431 -0.71%
PBT 15,879 9,160 3,741 6,085 5,620 -960 2,691 -1.86%
Tax -4,403 -2,162 -1,286 -1,842 -2,232 960 -1,286 -1.29%
NP 11,476 6,998 2,455 4,243 3,388 0 1,405 -2.20%
-
NP to SH 11,476 6,998 2,455 4,243 3,388 -2,565 1,405 -2.20%
-
Tax Rate 27.73% 23.60% 34.38% 30.27% 39.72% - 47.79% -
Total Cost 38,399 21,883 22,600 35,427 24,519 28,080 24,026 -0.49%
-
Net Worth 172,420 151,455 133,979 125,431 121,222 110,449 111,369 -0.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 5,421 - - - - -
Div Payout % - - 220.82% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 172,420 151,455 133,979 125,431 121,222 110,449 111,369 -0.46%
NOSH 80,195 77,669 77,444 77,427 31,082 30,903 31,222 -0.99%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.01% 24.23% 9.80% 10.70% 12.14% 0.00% 5.52% -
ROE 6.66% 4.62% 1.83% 3.38% 2.79% -2.32% 1.26% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 62.19 37.18 32.35 51.24 89.78 90.86 81.45 0.28%
EPS 14.31 9.01 3.17 5.48 10.90 -8.30 4.50 -1.22%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.95 1.73 1.62 3.90 3.574 3.567 0.53%
Adjusted Per Share Value based on latest NOSH - 77,427
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.34 11.78 10.22 16.17 11.38 11.45 10.37 -0.71%
EPS 4.68 2.85 1.00 1.73 1.38 -1.05 0.57 -2.21%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 0.00 -
NAPS 0.703 0.6175 0.5463 0.5114 0.4943 0.4503 0.4541 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.98 1.67 1.31 1.00 1.17 0.72 0.00 -
P/RPS 3.18 4.49 4.05 1.95 1.30 0.79 0.00 -100.00%
P/EPS 13.84 18.53 41.32 18.25 10.73 -8.67 0.00 -100.00%
EY 7.23 5.40 2.42 5.48 9.32 -11.53 0.00 -100.00%
DY 0.00 0.00 5.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.76 0.62 0.30 0.20 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 25/02/00 -
Price 2.00 1.78 1.44 1.00 1.39 0.76 1.28 -
P/RPS 3.22 4.79 4.45 1.95 1.55 0.84 1.57 -0.76%
P/EPS 13.98 19.76 45.43 18.25 12.75 -9.16 28.44 0.75%
EY 7.16 5.06 2.20 5.48 7.84 -10.92 3.52 -0.75%
DY 0.00 0.00 4.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.83 0.62 0.36 0.21 0.36 -1.00%

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