[FITTERS] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 94.57%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 30,041 30,865 22,074 28,001 21,000 23,471 11,158 17.93%
PBT 2,615 2,543 2,792 1,856 1,190 2,689 16 133.73%
Tax -941 -776 -963 -996 -595 -117 71 -
NP 1,674 1,767 1,829 860 595 2,572 87 63.65%
-
NP to SH 1,642 1,766 1,829 860 595 2,572 87 63.13%
-
Tax Rate 35.98% 30.52% 34.49% 53.66% 50.00% 4.35% -443.75% -
Total Cost 28,367 29,098 20,245 27,141 20,405 20,899 11,071 16.96%
-
Net Worth 81,863 41,455 47,068 38,007 34,919 32,167 17,285 29.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 1,658 1,658 778 - - - -
Div Payout % - 93.90% 90.70% 90.50% - - - -
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 81,863 41,455 47,068 38,007 34,919 32,167 17,285 29.57%
NOSH 124,393 41,455 41,473 38,914 25,105 25,117 19,772 35.85%
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 5.57% 5.72% 8.29% 3.07% 2.83% 10.96% 0.78% -
ROE 2.01% 4.26% 3.89% 2.26% 1.70% 8.00% 0.50% -
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 24.15 74.45 53.22 71.96 83.65 93.45 56.43 -13.18%
EPS 1.32 1.42 4.41 2.21 2.37 10.24 0.44 20.08%
DPS 0.00 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 0.6581 1.00 1.1349 0.9767 1.3909 1.2807 0.8742 -4.62%
Adjusted Per Share Value based on latest NOSH - 38,914
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.27 1.31 0.93 1.19 0.89 0.99 0.47 18.00%
EPS 0.07 0.07 0.08 0.04 0.03 0.11 0.00 -
DPS 0.00 0.07 0.07 0.03 0.00 0.00 0.00 -
NAPS 0.0347 0.0175 0.0199 0.0161 0.0148 0.0136 0.0073 29.65%
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 0.45 0.40 0.39 0.20 0.38 0.19 0.31 -
P/RPS 1.86 0.54 0.73 0.28 0.45 0.20 0.55 22.50%
P/EPS 34.09 9.39 8.84 9.05 16.03 1.86 70.45 -11.39%
EY 2.93 10.65 11.31 11.05 6.24 53.89 1.42 12.82%
DY 0.00 10.00 10.26 10.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.34 0.20 0.27 0.15 0.35 11.69%
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 20/11/03 25/11/02 21/11/01 27/11/00 -
Price 0.52 0.40 0.38 0.22 0.20 0.22 0.28 -
P/RPS 2.15 0.54 0.71 0.31 0.24 0.24 0.50 27.50%
P/EPS 39.39 9.39 8.62 9.95 8.44 2.15 63.64 -7.68%
EY 2.54 10.65 11.61 10.05 11.85 46.55 1.57 8.34%
DY 0.00 10.00 10.53 9.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.40 0.33 0.23 0.14 0.17 0.32 16.24%

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