[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 147.07%
YoY- 150.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,633 159,993 164,314 187,276 210,878 222,020 227,016 -23.19%
PBT -583 1,081 876 4,524 -11,369 -18,281 -5,832 -78.37%
Tax -1,206 -1,138 -1,242 -1,848 5,684 8,505 4,586 -
NP -1,789 -57 -366 2,676 -5,685 -9,776 -1,246 27.18%
-
NP to SH -1,789 -57 -366 2,676 -5,685 -9,776 -1,246 27.18%
-
Tax Rate - 105.27% 141.78% 40.85% - - - -
Total Cost 154,422 160,050 164,680 184,600 216,563 231,796 228,262 -22.88%
-
Net Worth 117,269 120,399 123,742 122,649 119,595 119,671 122,916 -3.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,283 - - - 2,526 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 117,269 120,399 123,742 122,649 119,595 119,671 122,916 -3.07%
NOSH 85,598 85,999 87,142 85,769 84,222 84,275 84,189 1.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.17% -0.04% -0.22% 1.43% -2.70% -4.40% -0.55% -
ROE -1.53% -0.05% -0.30% 2.18% -4.75% -8.17% -1.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 178.31 186.04 188.56 218.35 250.38 263.44 269.65 -24.04%
EPS -2.09 -0.07 -0.42 3.12 -6.75 -11.60 -1.48 25.79%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.37 1.40 1.42 1.43 1.42 1.42 1.46 -4.14%
Adjusted Per Share Value based on latest NOSH - 85,769
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.79 30.17 30.99 35.32 39.77 41.87 42.81 -23.18%
EPS -0.34 -0.01 -0.07 0.50 -1.07 -1.84 -0.23 29.67%
DPS 0.24 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.2212 0.2271 0.2334 0.2313 0.2256 0.2257 0.2318 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.05 1.26 1.52 1.81 1.82 0.98 0.81 -
P/RPS 0.59 0.68 0.81 0.83 0.73 0.37 0.30 56.77%
P/EPS -50.24 -1,890.00 -361.90 58.01 -26.96 -8.45 -54.73 -5.53%
EY -1.99 -0.05 -0.28 1.72 -3.71 -11.84 -1.83 5.73%
DY 1.43 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.77 0.90 1.07 1.27 1.28 0.69 0.55 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 -
Price 0.96 1.16 1.28 1.83 1.76 1.04 0.81 -
P/RPS 0.54 0.62 0.68 0.84 0.70 0.39 0.30 47.81%
P/EPS -45.93 -1,740.00 -304.76 58.65 -26.07 -8.97 -54.73 -11.00%
EY -2.18 -0.06 -0.33 1.70 -3.84 -11.15 -1.83 12.33%
DY 1.56 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.70 0.83 0.90 1.28 1.24 0.73 0.55 17.39%

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