[FIMACOR] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -48.85%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 105,503 103,846 76,430 66,112 81,125 90,504 79,942 20.33%
PBT 13,098 14,052 8,908 7,784 15,851 18,613 16,680 -14.89%
Tax -2,744 -4,654 -3,298 -2,668 -5,849 -6,126 -4,726 -30.42%
NP 10,354 9,397 5,610 5,116 10,002 12,486 11,954 -9.14%
-
NP to SH 10,354 9,397 5,610 5,116 10,002 12,486 11,954 -9.14%
-
Tax Rate 20.95% 33.12% 37.02% 34.28% 36.90% 32.91% 28.33% -
Total Cost 95,149 94,449 70,820 60,996 71,123 78,017 67,988 25.14%
-
Net Worth 132,400 125,469 121,653 116,614 118,628 120,938 117,681 8.18%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,871 - - - 3,876 - - -
Div Payout % 37.39% - - - 38.76% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,400 125,469 121,653 116,614 118,628 120,938 117,681 8.18%
NOSH 77,427 77,450 77,486 75,235 77,534 31,009 30,968 84.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.81% 9.05% 7.34% 7.74% 12.33% 13.80% 14.95% -
ROE 7.82% 7.49% 4.61% 4.39% 8.43% 10.32% 10.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 136.26 134.08 98.64 87.87 104.63 291.85 258.14 -34.71%
EPS 13.37 12.13 7.24 6.80 12.90 40.27 38.60 -50.71%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.71 1.62 1.57 1.55 1.53 3.90 3.80 -41.30%
Adjusted Per Share Value based on latest NOSH - 75,235
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.02 42.34 31.16 26.96 33.08 36.90 32.59 20.35%
EPS 4.22 3.83 2.29 2.09 4.08 5.09 4.87 -9.11%
DPS 1.58 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.5398 0.5116 0.496 0.4755 0.4837 0.4931 0.4798 8.17%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.19 1.00 1.07 1.10 1.21 1.17 0.78 -
P/RPS 0.87 0.75 1.08 1.25 1.16 0.40 0.30 103.49%
P/EPS 8.90 8.24 14.78 16.18 9.38 2.91 2.02 168.99%
EY 11.24 12.13 6.77 6.18 10.66 34.42 49.49 -62.80%
DY 4.20 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 0.70 0.62 0.68 0.71 0.79 0.30 0.21 123.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 -
Price 1.01 1.00 1.02 1.15 1.20 1.39 1.03 -
P/RPS 0.74 0.75 1.03 1.31 1.15 0.48 0.40 50.75%
P/EPS 7.55 8.24 14.09 16.91 9.30 3.45 2.67 100.09%
EY 13.24 12.13 7.10 5.91 10.75 28.97 37.48 -50.05%
DY 4.95 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.59 0.62 0.65 0.74 0.78 0.36 0.27 68.47%

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