[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2001 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 78.97%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 211,473 215,574 226,840 244,008 172,489 166,281 169,178 16.02%
PBT 6,579 9,352 9,804 12,176 6,242 6,297 6,134 4.77%
Tax -1,490 -2,065 -2,120 -3,256 -1,258 -1,088 -1,302 9.39%
NP 5,089 7,286 7,684 8,920 4,984 5,209 4,832 3.51%
-
NP to SH 5,089 7,286 7,684 8,920 4,984 5,209 4,832 3.51%
-
Tax Rate 22.65% 22.08% 21.62% 26.74% 20.15% 17.28% 21.23% -
Total Cost 206,384 208,288 219,156 235,088 167,505 161,072 164,346 16.38%
-
Net Worth 69,699 81,743 81,726 80,094 77,940 76,624 75,763 -5.40%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,432 2,809 - - - - - -
Div Payout % 28.14% 38.55% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 69,699 81,743 81,726 80,094 77,940 76,624 75,763 -5.40%
NOSH 47,739 42,135 42,127 42,155 42,130 42,101 42,090 8.75%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.41% 3.38% 3.39% 3.66% 2.89% 3.13% 2.86% -
ROE 7.30% 8.91% 9.40% 11.14% 6.39% 6.80% 6.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 442.98 511.62 538.46 578.84 409.42 394.96 401.94 6.68%
EPS 10.66 17.29 18.24 21.16 11.83 12.37 11.48 -4.81%
DPS 3.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.94 1.94 1.90 1.85 1.82 1.80 -13.01%
Adjusted Per Share Value based on latest NOSH - 42,155
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.88 40.66 42.78 46.02 32.53 31.36 31.91 16.00%
EPS 0.96 1.37 1.45 1.68 0.94 0.98 0.91 3.62%
DPS 0.27 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1542 0.1541 0.1511 0.147 0.1445 0.1429 -5.38%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.94 1.12 1.91 1.66 1.29 1.48 1.54 -
P/RPS 0.21 0.22 0.35 0.29 0.32 0.37 0.38 -32.63%
P/EPS 8.82 6.48 10.47 7.84 10.90 11.96 13.41 -24.35%
EY 11.34 15.44 9.55 12.75 9.17 8.36 7.45 32.28%
DY 3.19 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.98 0.87 0.70 0.81 0.86 -17.86%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/12/02 14/08/02 21/05/02 26/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.90 1.16 2.08 1.88 1.40 1.39 1.44 -
P/RPS 0.20 0.23 0.39 0.32 0.34 0.35 0.36 -32.39%
P/EPS 8.44 6.71 11.40 8.88 11.83 11.23 12.54 -23.18%
EY 11.84 14.91 8.77 11.26 8.45 8.90 7.97 30.16%
DY 3.33 5.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 1.07 0.99 0.76 0.76 0.80 -15.61%

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