[FIMACOR] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -19.9%
YoY- 60.62%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 103,846 76,430 66,112 81,125 90,504 79,942 71,016 28.74%
PBT 14,052 8,908 7,784 15,851 18,613 16,680 8,920 35.27%
Tax -4,654 -3,298 -2,668 -5,849 -6,126 -4,726 -2,756 41.67%
NP 9,397 5,610 5,116 10,002 12,486 11,954 6,164 32.35%
-
NP to SH 9,397 5,610 5,116 10,002 12,486 11,954 6,164 32.35%
-
Tax Rate 33.12% 37.02% 34.28% 36.90% 32.91% 28.33% 30.90% -
Total Cost 94,449 70,820 60,996 71,123 78,017 67,988 64,852 28.39%
-
Net Worth 125,469 121,653 116,614 118,628 120,938 117,681 112,801 7.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,876 - - - -
Div Payout % - - - 38.76% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 125,469 121,653 116,614 118,628 120,938 117,681 112,801 7.33%
NOSH 77,450 77,486 75,235 77,534 31,009 30,968 30,820 84.52%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.05% 7.34% 7.74% 12.33% 13.80% 14.95% 8.68% -
ROE 7.49% 4.61% 4.39% 8.43% 10.32% 10.16% 5.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 134.08 98.64 87.87 104.63 291.85 258.14 230.42 -30.23%
EPS 12.13 7.24 6.80 12.90 40.27 38.60 20.00 -28.28%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.62 1.57 1.55 1.53 3.90 3.80 3.66 -41.83%
Adjusted Per Share Value based on latest NOSH - 79,624
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.34 31.16 26.96 33.08 36.90 32.59 28.96 28.72%
EPS 3.83 2.29 2.09 4.08 5.09 4.87 2.51 32.43%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.5116 0.496 0.4755 0.4837 0.4931 0.4798 0.4599 7.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 1.07 1.10 1.21 1.17 0.78 0.81 -
P/RPS 0.75 1.08 1.25 1.16 0.40 0.30 0.35 65.98%
P/EPS 8.24 14.78 16.18 9.38 2.91 2.02 4.05 60.35%
EY 12.13 6.77 6.18 10.66 34.42 49.49 24.69 -37.65%
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.71 0.79 0.30 0.21 0.22 99.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 20/11/02 26/08/02 20/05/02 25/02/02 15/11/01 25/09/01 -
Price 1.00 1.02 1.15 1.20 1.39 1.03 0.78 -
P/RPS 0.75 1.03 1.31 1.15 0.48 0.40 0.34 69.21%
P/EPS 8.24 14.09 16.91 9.30 3.45 2.67 3.90 64.43%
EY 12.13 7.10 5.91 10.75 28.97 37.48 25.64 -39.20%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.74 0.78 0.36 0.27 0.21 105.39%

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