[FIAMMA] YoY Quarter Result on 30-Sep-2003 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 124.55%
YoY- 538.03%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 23,969 22,107 32,638 44,363 49,792 47,778 40,437 -8.34%
PBT 1,682 -798 -1,394 2,342 -435 1,519 977 9.47%
Tax -54 42 -352 -695 59 -442 -562 -32.31%
NP 1,628 -756 -1,746 1,647 -376 1,077 415 25.57%
-
NP to SH 1,541 61 -1,746 1,647 -376 1,077 415 24.42%
-
Tax Rate 3.21% - - 29.68% - 29.10% 57.52% -
Total Cost 22,341 22,863 34,384 42,716 50,168 46,701 40,022 -9.25%
-
Net Worth 112,150 116,771 117,833 119,323 89,993 77,830 72,939 7.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,712 1,307 1,290 2,520 1,849 2,103 2,095 -3.30%
Div Payout % 111.11% 2,142.86% 0.00% 153.06% 0.00% 195.31% 505.05% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,150 116,771 117,833 119,323 89,993 77,830 72,939 7.43%
NOSH 85,611 87,142 86,009 84,030 61,639 42,070 41,919 12.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.79% -3.42% -5.35% 3.71% -0.76% 2.25% 1.03% -
ROE 1.37% 0.05% -1.48% 1.38% -0.42% 1.38% 0.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.00 25.37 37.95 52.79 80.78 113.57 96.46 -18.62%
EPS 1.80 0.07 -2.03 1.96 -0.61 2.56 0.99 10.47%
DPS 2.00 1.50 1.50 3.00 3.00 5.00 5.00 -14.15%
NAPS 1.31 1.34 1.37 1.42 1.46 1.85 1.74 -4.61%
Adjusted Per Share Value based on latest NOSH - 84,030
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.52 4.17 6.16 8.37 9.39 9.01 7.63 -8.35%
EPS 0.29 0.01 -0.33 0.31 -0.07 0.20 0.08 23.92%
DPS 0.32 0.25 0.24 0.48 0.35 0.40 0.40 -3.64%
NAPS 0.2115 0.2202 0.2222 0.225 0.1697 0.1468 0.1376 7.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.75 0.75 1.05 1.82 0.94 1.29 2.24 -
P/RPS 2.68 2.96 2.77 3.45 1.16 1.14 2.32 2.43%
P/EPS 41.67 1,071.43 -51.72 92.86 -154.10 50.39 226.26 -24.56%
EY 2.40 0.09 -1.93 1.08 -0.65 1.98 0.44 32.65%
DY 2.67 2.00 1.43 1.65 3.19 3.88 2.23 3.04%
P/NAPS 0.57 0.56 0.77 1.28 0.64 0.70 1.29 -12.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 23/11/04 19/11/03 04/12/02 29/11/01 29/11/00 -
Price 0.76 0.80 0.96 1.76 0.90 1.40 2.00 -
P/RPS 2.71 3.15 2.53 3.33 1.11 1.23 2.07 4.59%
P/EPS 42.22 1,142.86 -47.29 89.80 -147.54 54.69 202.02 -22.95%
EY 2.37 0.09 -2.11 1.11 -0.68 1.83 0.50 29.59%
DY 2.63 1.87 1.56 1.70 3.33 3.57 2.50 0.84%
P/NAPS 0.58 0.60 0.70 1.24 0.62 0.76 1.15 -10.77%

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