[KFIMA] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -17.9%
YoY- 672.27%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 223,076 229,540 231,934 199,296 221,136 214,106 186,320 12.74%
PBT 135,791 173,028 246,332 58,160 63,572 66,129 17,386 293.16%
Tax -16,002 -17,432 -18,804 -14,388 -10,257 -12,709 -9,740 39.19%
NP 119,789 155,596 227,528 43,772 53,315 53,420 7,646 525.06%
-
NP to SH 119,789 155,596 227,528 43,772 53,315 53,420 7,646 525.06%
-
Tax Rate 11.78% 10.07% 7.63% 24.74% 16.13% 19.22% 56.02% -
Total Cost 103,287 73,944 4,406 155,524 167,821 160,686 178,674 -30.58%
-
Net Worth 147,367 148,226 140,737 40,641 28,268 25,718 -1,291,910 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 147,367 148,226 140,737 40,641 28,268 25,718 -1,291,910 -
NOSH 263,155 263,186 263,159 263,052 282,680 263,239 263,655 -0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 53.70% 67.79% 98.10% 21.96% 24.11% 24.95% 4.10% -
ROE 81.29% 104.97% 161.67% 107.70% 188.60% 207.71% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.77 87.22 88.13 75.76 78.23 81.34 70.67 12.88%
EPS 45.52 59.12 86.46 16.64 20.26 20.29 2.90 525.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5632 0.5348 0.1545 0.10 0.0977 -4.90 -
Adjusted Per Share Value based on latest NOSH - 263,052
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.04 83.39 84.26 72.40 80.34 77.79 67.69 12.73%
EPS 43.52 56.53 82.66 15.90 19.37 19.41 2.78 524.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5385 0.5113 0.1477 0.1027 0.0934 -4.6935 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.44 0.46 0.47 0.43 0.38 0.52 0.37 -
P/RPS 0.52 0.53 0.53 0.57 0.49 0.64 0.52 0.00%
P/EPS 0.97 0.78 0.54 2.58 2.01 2.56 12.76 -82.02%
EY 103.46 128.52 183.96 38.70 49.63 39.03 7.84 457.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.88 2.78 3.80 5.32 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 27/11/02 -
Price 0.36 0.47 0.47 0.52 0.41 0.40 0.59 -
P/RPS 0.42 0.54 0.53 0.69 0.52 0.49 0.83 -36.47%
P/EPS 0.79 0.79 0.54 3.13 2.17 1.97 20.34 -88.50%
EY 126.44 125.79 183.96 32.00 46.00 50.73 4.92 769.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.83 0.88 3.37 4.10 4.09 0.00 -

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