[FIAMMA] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 22.75%
YoY- 323.17%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 143,828 121,429 113,114 100,740 98,624 91,963 90,658 35.91%
PBT 17,204 12,552 11,369 8,952 8,184 4,124 3,256 202.44%
Tax -3,192 -2,629 -2,192 -1,508 -1,912 -988 -1,245 87.00%
NP 14,012 9,923 9,177 7,444 6,272 3,136 2,010 263.63%
-
NP to SH 12,192 8,994 8,446 6,830 5,564 3,183 2,189 213.22%
-
Tax Rate 18.55% 20.94% 19.28% 16.85% 23.36% 23.96% 38.24% -
Total Cost 129,816 111,506 103,937 93,296 92,352 88,827 88,648 28.86%
-
Net Worth 123,334 120,603 118,337 107,509 105,716 108,586 106,486 10.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 3,941 - - - 1,657 - -
Div Payout % - 43.82% - - - 52.08% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 123,334 120,603 118,337 107,509 105,716 108,586 106,486 10.25%
NOSH 78,556 78,825 78,891 79,050 79,485 82,890 81,287 -2.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.74% 8.17% 8.11% 7.39% 6.36% 3.41% 2.22% -
ROE 9.89% 7.46% 7.14% 6.35% 5.26% 2.93% 2.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 183.09 154.05 143.38 127.44 124.08 110.94 111.53 39.03%
EPS 15.52 11.41 10.71 8.64 7.00 3.84 2.69 220.65%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.57 1.53 1.50 1.36 1.33 1.31 1.31 12.79%
Adjusted Per Share Value based on latest NOSH - 78,793
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.13 22.90 21.33 19.00 18.60 17.34 17.10 35.91%
EPS 2.30 1.70 1.59 1.29 1.05 0.60 0.41 214.72%
DPS 0.00 0.74 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.2326 0.2275 0.2232 0.2028 0.1994 0.2048 0.2008 10.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.75 0.81 1.09 0.66 0.70 0.75 0.90 -
P/RPS 0.41 0.53 0.76 0.52 0.56 0.68 0.81 -36.40%
P/EPS 4.83 7.10 10.18 7.64 10.00 19.53 33.42 -72.36%
EY 20.69 14.09 9.82 13.09 10.00 5.12 2.99 261.85%
DY 0.00 6.17 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.48 0.53 0.73 0.49 0.53 0.57 0.69 -21.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 23/08/07 23/05/07 27/02/07 23/11/06 22/08/06 -
Price 0.74 0.85 0.82 0.68 0.73 0.76 0.65 -
P/RPS 0.40 0.55 0.57 0.53 0.59 0.69 0.58 -21.88%
P/EPS 4.77 7.45 7.66 7.87 10.43 19.79 24.13 -65.96%
EY 20.97 13.42 13.06 12.71 9.59 5.05 4.14 194.06%
DY 0.00 5.88 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.47 0.56 0.55 0.50 0.55 0.58 0.50 -4.03%

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