[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 53.05%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 114,084 89,669 77,969 74,954 60,392 81,448 75,173 32.09%
PBT 4,020 4,415 5,980 6,590 5,600 6,658 8,988 -41.54%
Tax -2,160 -1,539 -1,905 -1,668 -2,384 -719 -717 108.72%
NP 1,860 2,876 4,074 4,922 3,216 5,939 8,270 -63.05%
-
NP to SH 1,860 2,876 4,074 4,922 3,216 5,939 8,270 -63.05%
-
Tax Rate 53.73% 34.86% 31.86% 25.31% 42.57% 10.80% 7.98% -
Total Cost 112,224 86,793 73,894 70,032 57,176 75,509 66,902 41.22%
-
Net Worth 51,146 35,747 34,955 34,323 32,765 31,968 32,175 36.24%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 51,146 35,747 34,955 34,323 32,765 31,968 32,175 36.24%
NOSH 37,804 37,676 25,131 25,112 25,124 25,122 25,123 31.34%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.63% 3.21% 5.23% 6.57% 5.33% 7.29% 11.00% -
ROE 3.64% 8.05% 11.66% 14.34% 9.82% 18.58% 25.70% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 301.77 238.00 310.24 298.48 240.37 324.20 299.21 0.57%
EPS 4.92 7.63 16.21 19.60 12.80 23.64 32.92 -71.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3529 0.9488 1.3909 1.3668 1.3041 1.2725 1.2807 3.72%
Adjusted Per Share Value based on latest NOSH - 25,106
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.83 3.80 3.30 3.17 2.56 3.45 3.18 32.16%
EPS 0.08 0.12 0.17 0.21 0.14 0.25 0.35 -62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0151 0.0148 0.0145 0.0139 0.0135 0.0136 36.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.22 0.22 0.38 0.44 0.41 0.32 0.19 -
P/RPS 0.07 0.09 0.12 0.15 0.17 0.10 0.06 10.83%
P/EPS 4.47 2.88 2.34 2.24 3.20 1.35 0.58 290.65%
EY 22.36 34.70 42.67 44.55 31.22 73.88 173.26 -74.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.27 0.32 0.31 0.25 0.15 4.40%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 25/11/02 27/08/02 30/05/02 26/02/02 21/11/01 -
Price 0.18 0.19 0.20 0.44 0.47 0.30 0.22 -
P/RPS 0.06 0.08 0.06 0.15 0.20 0.09 0.07 -9.77%
P/EPS 3.66 2.49 1.23 2.24 3.67 1.27 0.67 210.49%
EY 27.33 40.18 81.07 44.55 27.23 78.80 149.64 -67.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.14 0.32 0.36 0.24 0.17 -16.38%

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