[FIAMMA] YoY TTM Result on 31-Dec-2007 [#1]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	205,232	188,012	166,933	132,730	93,849	95,135	134,037	7.35%
YoY %	9.16%	12.63%	25.77%	41.43%	-1.35%	-29.02%	-	-
Horiz. %	153.12%	140.27%	124.54%	99.02%	70.02%	70.98%	100.00%	-
PBT	33,796	23,911	22,129	14,807	5,654	-1,484	-2,303	-
YoY %	41.34%	8.05%	49.45%	161.89%	481.00%	35.56%	-	-
Horiz. %	-1,467.48%	-1,038.25%	-960.88%	-642.94%	-245.51%	64.44%	100.00%	-
Tax	-8,610	-6,992	-4,863	-2,949	-1,020	73	-952	44.31%
YoY %	-23.14%	-43.78%	-64.90%	-189.12%	-1,497.26%	107.67%	-	-
Horiz. %	904.41%	734.45%	510.82%	309.77%	107.14%	-7.67%	100.00%	-
NP	25,186	16,919	17,266	11,858	4,634	-1,411	-3,255	-
YoY %	48.86%	-2.01%	45.61%	155.89%	428.42%	56.65%	-	-
Horiz. %	-773.76%	-519.78%	-530.45%	-364.30%	-142.37%	43.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,238	15,202	15,701	10,651	4,422	-704	-3,255	-
YoY %	52.86%	-3.18%	47.41%	140.86%	728.12%	78.37%	-	-
Horiz. %	-713.92%	-467.04%	-482.37%	-327.22%	-135.85%	21.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.48%	29.24%	21.98%	19.92%	18.04%	-	-	-
YoY %	-12.86%	33.03%	10.34%	10.42%	0.00%	-	-	-
Horiz. %	141.24%	162.08%	121.84%	110.42%	100.00%	-	-	-
Total Cost	180,046	171,093	149,667	120,872	89,215	96,546	137,292	4.61%
YoY %	5.23%	14.32%	23.82%	35.48%	-7.59%	-29.68%	-	-
Horiz. %	131.14%	124.62%	109.01%	88.04%	64.98%	70.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,774	177,973	125,296	123,334	105,716	116,533	117,407	8.98%
YoY %	10.56%	42.04%	1.59%	16.67%	-9.28%	-0.74%	-	-
Horiz. %	167.60%	151.59%	106.72%	105.05%	90.04%	99.26%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	6,480	4,714	2,359	3,933	1,712	1,307	1,290	30.85%
YoY %	37.46%	99.83%	-40.02%	129.73%	30.99%	1.32%	-	-
Horiz. %	502.33%	365.43%	182.87%	304.88%	132.71%	101.32%	100.00%	-
Div Payout %	27.89%	31.01%	15.03%	36.93%	38.72%	0.00%	0.00%	-
YoY %	-10.06%	106.32%	-59.30%	-4.62%	0.00%	0.00%	-	-
Horiz. %	72.03%	80.09%	38.82%	95.38%	100.00%	-	-	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	196,774	177,973	125,296	123,334	105,716	116,533	117,407	8.98%
YoY %	10.56%	42.04%	1.59%	16.67%	-9.28%	-0.74%	-	-
Horiz. %	167.60%	151.59%	106.72%	105.05%	90.04%	99.26%	100.00%	-
NOSH	117,829	117,863	88,863	78,556	79,485	84,444	85,698	5.44%
YoY %	-0.03%	32.63%	13.12%	-1.17%	-5.87%	-1.46%	-	-
Horiz. %	137.49%	137.53%	103.69%	91.67%	92.75%	98.54%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	12.27%	9.00%	10.34%	8.93%	4.94%	-1.48%	-2.43%	-
YoY %	36.33%	-12.96%	15.79%	80.77%	433.78%	39.09%	-	-
Horiz. %	-504.94%	-370.37%	-425.51%	-367.49%	-203.29%	60.91%	100.00%	-
ROE	11.81%	8.54%	12.53%	8.64%	4.18%	-0.60%	-2.77%	-
YoY %	38.29%	-31.84%	45.02%	106.70%	796.67%	78.34%	-	-
Horiz. %	-426.35%	-308.30%	-452.35%	-311.91%	-150.90%	21.66%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	174.18	159.52	187.85	168.96	118.07	112.66	156.40	1.80%
YoY %	9.19%	-15.08%	11.18%	43.10%	4.80%	-27.97%	-	-
Horiz. %	111.37%	101.99%	120.11%	108.03%	75.49%	72.03%	100.00%	-
EPS	19.72	12.90	17.67	13.56	5.56	-0.83	-3.80	-
YoY %	52.87%	-26.99%	30.31%	143.88%	769.88%	78.16%	-	-
Horiz. %	-518.95%	-339.47%	-465.00%	-356.84%	-146.32%	21.84%	100.00%	-
DPS	5.50	4.00	2.66	5.00	2.15	1.55	1.51	24.02%
YoY %	37.50%	50.38%	-46.80%	132.56%	38.71%	2.65%	-	-
Horiz. %	364.24%	264.90%	176.16%	331.13%	142.38%	102.65%	100.00%	-
NAPS	1.67	1.51	1.41	1.57	1.33	1.38	1.37	3.35%
YoY %	10.60%	7.09%	-10.19%	18.05%	-3.62%	0.73%	-	-
Horiz. %	121.90%	110.22%	102.92%	114.60%	97.08%	100.73%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 78,556
RPS	38.71	35.46	31.48	25.03	17.70	17.94	25.28	7.35%
YoY %	9.17%	12.64%	25.77%	41.41%	-1.34%	-29.03%	-	-
Horiz. %	153.12%	140.27%	124.53%	99.01%	70.02%	70.97%	100.00%	-
EPS	4.38	2.87	2.96	2.01	0.83	-0.13	-0.61	-
YoY %	52.61%	-3.04%	47.26%	142.17%	738.46%	78.69%	-	-
Horiz. %	-718.03%	-470.49%	-485.25%	-329.51%	-136.07%	21.31%	100.00%	-
DPS	1.22	0.89	0.44	0.74	0.32	0.25	0.24	31.11%
YoY %	37.08%	102.27%	-40.54%	131.25%	28.00%	4.17%	-	-
Horiz. %	508.33%	370.83%	183.33%	308.33%	133.33%	104.17%	100.00%	-
NAPS	0.3711	0.3357	0.2363	0.2326	0.1994	0.2198	0.2214	8.98%
YoY %	10.55%	42.07%	1.59%	16.65%	-9.28%	-0.72%	-	-
Horiz. %	167.62%	151.63%	106.73%	105.06%	90.06%	99.28%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	0.90	0.85	0.54	0.75	0.70	0.73	0.89	-
P/RPS	0.52	0.53	0.29	0.44	0.59	0.65	0.57	-1.51%
YoY %	-1.89%	82.76%	-34.09%	-25.42%	-9.23%	14.04%	-	-
Horiz. %	91.23%	92.98%	50.88%	77.19%	103.51%	114.04%	100.00%	-
P/EPS	4.56	6.59	3.06	5.53	12.58	-87.56	-23.43	-
YoY %	-30.80%	115.36%	-44.67%	-56.04%	114.37%	-273.71%	-	-
Horiz. %	-19.46%	-28.13%	-13.06%	-23.60%	-53.69%	373.71%	100.00%	-
EY	21.91	15.17	32.72	18.08	7.95	-1.14	-4.27	-
YoY %	44.43%	-53.64%	80.97%	127.42%	797.37%	73.30%	-	-
Horiz. %	-513.11%	-355.27%	-766.28%	-423.42%	-186.18%	26.70%	100.00%	-
DY	6.11	4.71	4.92	6.67	3.08	2.12	1.69	23.87%
YoY %	29.72%	-4.27%	-26.24%	116.56%	45.28%	25.44%	-	-
Horiz. %	361.54%	278.70%	291.12%	394.67%	182.25%	125.44%	100.00%	-
P/NAPS	0.54	0.56	0.38	0.48	0.53	0.53	0.65	-3.04%
YoY %	-3.57%	47.37%	-20.83%	-9.43%	0.00%	-18.46%	-	-
Horiz. %	83.08%	86.15%	58.46%	73.85%	81.54%	81.54%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/02/10	26/02/09	28/02/08	27/02/07	22/02/06	23/02/05	-
Price	0.92	0.72	0.60	0.74	0.73	0.72	0.92	-
P/RPS	0.53	0.45	0.32	0.44	0.62	0.64	0.59	-1.77%
YoY %	17.78%	40.62%	-27.27%	-29.03%	-3.12%	8.47%	-	-
Horiz. %	89.83%	76.27%	54.24%	74.58%	105.08%	108.47%	100.00%	-
P/EPS	4.66	5.58	3.40	5.46	13.12	-86.36	-24.22	-
YoY %	-16.49%	64.12%	-37.73%	-58.38%	115.19%	-256.56%	-	-
Horiz. %	-19.24%	-23.04%	-14.04%	-22.54%	-54.17%	356.56%	100.00%	-
EY	21.44	17.91	29.45	18.32	7.62	-1.16	-4.13	-
YoY %	19.71%	-39.19%	60.75%	140.42%	756.90%	71.91%	-	-
Horiz. %	-519.13%	-433.66%	-713.08%	-443.58%	-184.50%	28.09%	100.00%	-
DY	5.98	5.56	4.43	6.76	2.95	2.15	1.64	24.05%
YoY %	7.55%	25.51%	-34.47%	129.15%	37.21%	31.10%	-	-
Horiz. %	364.63%	339.02%	270.12%	412.20%	179.88%	131.10%	100.00%	-
P/NAPS	0.55	0.48	0.43	0.47	0.55	0.52	0.67	-3.23%
YoY %	14.58%	11.63%	-8.51%	-14.55%	5.77%	-22.39%	-	-
Horiz. %	82.09%	71.64%	64.18%	70.15%	82.09%	77.61%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos