[FIAMMA] YoY Quarter Result on 30-Jun-2013 [#3]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 23.43%
YoY- 8.78%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 79,483 77,704 92,633 75,670 70,498 58,510 50,496 7.84%
PBT 8,854 12,007 19,046 14,455 11,945 12,165 8,578 0.52%
Tax -2,708 -3,193 -5,421 -4,599 -3,072 -3,088 -2,082 4.47%
NP 6,146 8,814 13,625 9,856 8,873 9,077 6,496 -0.91%
-
NP to SH 5,961 7,904 12,502 8,904 8,185 8,328 6,055 -0.26%
-
Tax Rate 30.59% 26.59% 28.46% 31.82% 25.72% 25.38% 24.27% -
Total Cost 73,337 68,890 79,008 65,814 61,625 49,433 44,000 8.87%
-
Net Worth 389,189 339,528 311,866 272,544 240,663 204,071 184,128 13.27%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 389,189 339,528 311,866 272,544 240,663 204,071 184,128 13.27%
NOSH 492,644 137,460 136,783 132,303 122,164 117,960 118,031 26.86%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.73% 11.34% 14.71% 13.02% 12.59% 15.51% 12.86% -
ROE 1.53% 2.33% 4.01% 3.27% 3.40% 4.08% 3.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.13 56.53 67.72 57.19 57.71 49.60 42.78 -14.99%
EPS 1.21 5.75 9.14 6.73 6.70 7.06 5.13 -21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 2.47 2.28 2.06 1.97 1.73 1.56 -10.71%
Adjusted Per Share Value based on latest NOSH - 132,303
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.99 14.65 17.47 14.27 13.30 11.03 9.52 7.85%
EPS 1.12 1.49 2.36 1.68 1.54 1.57 1.14 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.734 0.6403 0.5882 0.514 0.4539 0.3849 0.3473 13.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.58 1.86 2.03 1.60 1.10 1.01 0.80 -
P/RPS 3.59 3.29 3.00 2.80 1.91 2.04 1.87 11.47%
P/EPS 47.93 32.35 22.21 23.77 16.42 14.31 15.59 20.56%
EY 2.09 3.09 4.50 4.21 6.09 6.99 6.41 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.89 0.78 0.56 0.58 0.51 6.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 19/08/15 20/08/14 21/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.58 1.72 2.34 1.60 1.15 1.05 0.75 -
P/RPS 3.59 3.04 3.46 2.80 1.99 2.12 1.75 12.70%
P/EPS 47.93 29.91 25.60 23.77 17.16 14.87 14.62 21.86%
EY 2.09 3.34 3.91 4.21 5.83 6.72 6.84 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 1.03 0.78 0.58 0.61 0.48 7.23%

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