[FITTERS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.47%
YoY- -63.15%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 61,944 115,463 106,412 103,616 114,084 89,669 77,969 -14.20%
PBT 3,056 7,782 3,992 2,276 4,020 4,415 5,980 -36.05%
Tax -680 -1,483 -1,636 -462 -2,160 -1,539 -1,905 -49.64%
NP 2,376 6,299 2,356 1,814 1,860 2,876 4,074 -30.17%
-
NP to SH 2,376 6,299 2,356 1,814 1,860 2,876 4,074 -30.17%
-
Tax Rate 22.25% 19.06% 40.98% 20.30% 53.73% 34.86% 31.86% -
Total Cost 59,568 109,164 104,056 101,802 112,224 86,793 73,894 -13.37%
-
Net Worth 45,526 42,823 38,013 36,486 51,146 35,747 34,955 19.24%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 791 1,037 - - - - -
Div Payout % - 12.56% 44.05% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,526 42,823 38,013 36,486 51,146 35,747 34,955 19.24%
NOSH 41,538 39,563 38,920 37,634 37,804 37,676 25,131 39.75%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.84% 5.46% 2.21% 1.75% 1.63% 3.21% 5.23% -
ROE 5.22% 14.71% 6.20% 4.97% 3.64% 8.05% 11.66% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 149.12 291.84 273.41 275.32 301.77 238.00 310.24 -38.61%
EPS 5.72 15.90 6.05 4.82 4.92 7.63 16.21 -50.03%
DPS 0.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0824 0.9767 0.9695 1.3529 0.9488 1.3909 -14.67%
Adjusted Per Share Value based on latest NOSH - 37,777
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.62 4.89 4.50 4.39 4.83 3.80 3.30 -14.24%
EPS 0.10 0.27 0.10 0.08 0.08 0.12 0.17 -29.77%
DPS 0.00 0.03 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0181 0.0161 0.0154 0.0217 0.0151 0.0148 19.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.25 0.20 0.24 0.22 0.22 0.38 -
P/RPS 0.27 0.09 0.07 0.09 0.07 0.09 0.12 71.62%
P/EPS 7.17 1.57 3.30 4.98 4.47 2.88 2.34 110.81%
EY 13.95 63.68 30.27 20.08 22.36 34.70 42.67 -52.51%
DY 0.00 8.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.20 0.25 0.16 0.23 0.27 23.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.37 0.46 0.22 0.24 0.18 0.19 0.20 -
P/RPS 0.25 0.16 0.08 0.09 0.06 0.08 0.06 158.71%
P/EPS 6.47 2.89 3.63 4.98 3.66 2.49 1.23 202.15%
EY 15.46 34.61 27.52 20.08 27.33 40.18 81.07 -66.83%
DY 0.00 4.35 12.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.23 0.25 0.13 0.20 0.14 80.57%

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