[FITTERS] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 70.54%
YoY- 129.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 37,280 40,040 46,118 16,429 23,287 22,379 18,175 12.71%
PBT 2,460 5,164 4,325 1,376 133 1,895 4,032 -7.90%
Tax -567 -1,619 -897 -363 309 -238 -255 14.23%
NP 1,893 3,545 3,428 1,013 442 1,657 3,777 -10.87%
-
NP to SH 1,475 3,556 3,432 1,013 442 1,657 3,777 -14.49%
-
Tax Rate 23.05% 31.35% 20.74% 26.38% -232.33% 12.56% 6.32% -
Total Cost 35,387 36,495 42,690 15,416 22,845 20,722 14,398 16.16%
-
Net Worth 84,862 80,150 54,646 46,481 36,625 34,314 29,665 19.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,000 - - - - - - -
Div Payout % 338.98% - - - - - - -
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 84,862 80,150 54,646 46,481 36,625 34,314 29,665 19.13%
NOSH 125,000 41,445 41,449 41,516 37,777 25,106 25,129 30.63%
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 5.08% 8.85% 7.43% 6.17% 1.90% 7.40% 20.78% -
ROE 1.74% 4.44% 6.28% 2.18% 1.21% 4.83% 12.73% -
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 29.82 96.61 111.26 39.57 61.64 89.14 72.32 -13.72%
EPS 1.18 8.58 8.28 2.44 1.17 6.60 15.03 -34.55%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6789 1.9339 1.3184 1.1196 0.9695 1.3668 1.1805 -8.80%
Adjusted Per Share Value based on latest NOSH - 41,516
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.58 1.70 1.96 0.70 0.99 0.95 0.77 12.72%
EPS 0.06 0.15 0.15 0.04 0.02 0.07 0.16 -15.07%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.034 0.0232 0.0197 0.0156 0.0146 0.0126 19.11%
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 0.53 0.37 0.41 0.41 0.24 0.44 0.16 -
P/RPS 1.78 0.38 0.37 1.04 0.39 0.49 0.22 41.66%
P/EPS 44.92 4.31 4.95 16.80 20.51 6.67 1.06 86.66%
EY 2.23 23.19 20.20 5.95 4.88 15.00 93.94 -46.37%
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.19 0.31 0.37 0.25 0.32 0.14 33.12%
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 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 21/08/01 -
Price 0.47 0.43 0.40 0.38 0.24 0.44 0.19 -
P/RPS 1.58 0.45 0.36 0.96 0.39 0.49 0.26 35.06%
P/EPS 39.83 5.01 4.83 15.57 20.51 6.67 1.26 77.77%
EY 2.51 19.95 20.70 6.42 4.88 15.00 79.11 -43.71%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.22 0.30 0.34 0.25 0.32 0.16 27.56%

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