[FIAMMA] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 74.8%
YoY- 815.13%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 121,429 113,114 100,740 98,624 91,963 90,658 91,346 20.87%
PBT 12,552 11,369 8,952 8,184 4,124 3,256 2,812 170.85%
Tax -2,629 -2,192 -1,508 -1,912 -988 -1,245 -1,526 43.66%
NP 9,923 9,177 7,444 6,272 3,136 2,010 1,286 289.99%
-
NP to SH 8,994 8,446 6,830 5,564 3,183 2,189 1,614 213.98%
-
Tax Rate 20.94% 19.28% 16.85% 23.36% 23.96% 38.24% 54.27% -
Total Cost 111,506 103,937 93,296 92,352 88,827 88,648 90,060 15.28%
-
Net Worth 120,603 118,337 107,509 105,716 108,586 106,486 106,784 8.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,941 - - - 1,657 - - -
Div Payout % 43.82% - - - 52.08% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,603 118,337 107,509 105,716 108,586 106,486 106,784 8.44%
NOSH 78,825 78,891 79,050 79,485 82,890 81,287 81,515 -2.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.17% 8.11% 7.39% 6.36% 3.41% 2.22% 1.41% -
ROE 7.46% 7.14% 6.35% 5.26% 2.93% 2.06% 1.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 154.05 143.38 127.44 124.08 110.94 111.53 112.06 23.61%
EPS 11.41 10.71 8.64 7.00 3.84 2.69 1.98 221.08%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.53 1.50 1.36 1.33 1.31 1.31 1.31 10.89%
Adjusted Per Share Value based on latest NOSH - 79,485
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.90 21.33 19.00 18.60 17.34 17.10 17.23 20.86%
EPS 1.70 1.59 1.29 1.05 0.60 0.41 0.30 217.51%
DPS 0.74 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.2275 0.2232 0.2028 0.1994 0.2048 0.2008 0.2014 8.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.81 1.09 0.66 0.70 0.75 0.90 0.70 -
P/RPS 0.53 0.76 0.52 0.56 0.68 0.81 0.62 -9.91%
P/EPS 7.10 10.18 7.64 10.00 19.53 33.42 35.35 -65.67%
EY 14.09 9.82 13.09 10.00 5.12 2.99 2.83 191.29%
DY 6.17 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.53 0.73 0.49 0.53 0.57 0.69 0.53 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 23/05/07 27/02/07 23/11/06 22/08/06 26/05/06 -
Price 0.85 0.82 0.68 0.73 0.76 0.65 0.88 -
P/RPS 0.55 0.57 0.53 0.59 0.69 0.58 0.79 -21.43%
P/EPS 7.45 7.66 7.87 10.43 19.79 24.13 44.44 -69.56%
EY 13.42 13.06 12.71 9.59 5.05 4.14 2.25 228.52%
DY 5.88 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.56 0.55 0.50 0.55 0.58 0.50 0.67 -11.25%

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