[FIMACOR] YoY TTM Result on 30-Jun-2001 [#1]

Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -17.79%
YoY- 172.42%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 97,521 110,042 79,899 113,294 98,902 0 -100.00%
PBT 21,915 15,083 15,567 12,880 7,195 0 -100.00%
Tax -6,275 -3,346 -5,827 -4,447 -2,979 0 -100.00%
NP 15,640 11,737 9,740 8,433 4,216 0 -100.00%
-
NP to SH 15,640 11,737 9,740 5,868 2,154 0 -100.00%
-
Tax Rate 28.63% 22.18% 37.43% 34.53% 41.40% - -
Total Cost 81,881 98,305 70,159 104,861 94,686 0 -100.00%
-
Net Worth 144,109 131,453 116,614 92,460 109,443 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 10,841 7,740 3,981 2,322 2,340 - -100.00%
Div Payout % 69.32% 65.95% 40.88% 39.57% 108.64% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 144,109 131,453 116,614 92,460 109,443 0 -100.00%
NOSH 77,478 77,325 75,235 30,820 30,890 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 16.04% 10.67% 12.19% 7.44% 4.26% 0.00% -
ROE 10.85% 8.93% 8.35% 6.35% 1.97% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 125.87 142.31 106.20 367.60 320.17 0.00 -100.00%
EPS 20.19 15.18 12.95 19.04 6.97 0.00 -100.00%
DPS 14.00 10.00 5.29 7.50 7.58 0.00 -100.00%
NAPS 1.86 1.70 1.55 3.00 3.543 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 30,820
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 39.76 44.87 32.58 46.19 40.33 0.00 -100.00%
EPS 6.38 4.79 3.97 2.39 0.88 0.00 -100.00%
DPS 4.42 3.16 1.62 0.95 0.95 0.00 -100.00%
NAPS 0.5876 0.536 0.4755 0.377 0.4462 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.40 1.05 1.10 0.81 1.07 0.00 -
P/RPS 1.11 0.74 1.04 0.22 0.33 0.00 -100.00%
P/EPS 6.94 6.92 8.50 4.25 15.34 0.00 -100.00%
EY 14.42 14.46 11.77 23.51 6.52 0.00 -100.00%
DY 10.00 9.52 4.81 9.26 7.08 0.00 -100.00%
P/NAPS 0.75 0.62 0.71 0.27 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/04 31/07/03 26/08/02 25/09/01 03/10/00 - -
Price 1.41 1.15 1.15 0.78 0.74 0.00 -
P/RPS 1.12 0.81 1.08 0.21 0.23 0.00 -100.00%
P/EPS 6.98 7.58 8.88 4.10 10.61 0.00 -100.00%
EY 14.32 13.20 11.26 24.41 9.42 0.00 -100.00%
DY 9.93 8.70 4.60 9.62 10.24 0.00 -100.00%
P/NAPS 0.76 0.68 0.74 0.26 0.21 0.00 -100.00%

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