[FITTERS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -29.42%
YoY- -51.57%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 106,412 103,616 114,084 89,669 77,969 74,954 60,392 45.83%
PBT 3,992 2,276 4,020 4,415 5,980 6,590 5,600 -20.18%
Tax -1,636 -462 -2,160 -1,539 -1,905 -1,668 -2,384 -22.18%
NP 2,356 1,814 1,860 2,876 4,074 4,922 3,216 -18.71%
-
NP to SH 2,356 1,814 1,860 2,876 4,074 4,922 3,216 -18.71%
-
Tax Rate 40.98% 20.30% 53.73% 34.86% 31.86% 25.31% 42.57% -
Total Cost 104,056 101,802 112,224 86,793 73,894 70,032 57,176 49.00%
-
Net Worth 38,013 36,486 51,146 35,747 34,955 34,323 32,765 10.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,037 - - - - - - -
Div Payout % 44.05% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 38,013 36,486 51,146 35,747 34,955 34,323 32,765 10.40%
NOSH 38,920 37,634 37,804 37,676 25,131 25,112 25,124 33.84%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.21% 1.75% 1.63% 3.21% 5.23% 6.57% 5.33% -
ROE 6.20% 4.97% 3.64% 8.05% 11.66% 14.34% 9.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 273.41 275.32 301.77 238.00 310.24 298.48 240.37 8.95%
EPS 6.05 4.82 4.92 7.63 16.21 19.60 12.80 -39.29%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9767 0.9695 1.3529 0.9488 1.3909 1.3668 1.3041 -17.51%
Adjusted Per Share Value based on latest NOSH - 37,733
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.52 4.40 4.85 3.81 3.31 3.18 2.57 45.65%
EPS 0.10 0.08 0.08 0.12 0.17 0.21 0.14 -20.07%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0155 0.0217 0.0152 0.0148 0.0146 0.0139 10.28%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.20 0.24 0.22 0.22 0.38 0.44 0.41 -
P/RPS 0.07 0.09 0.07 0.09 0.12 0.15 0.17 -44.62%
P/EPS 3.30 4.98 4.47 2.88 2.34 2.24 3.20 2.07%
EY 30.27 20.08 22.36 34.70 42.67 44.55 31.22 -2.03%
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.16 0.23 0.27 0.32 0.31 -25.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 27/08/02 30/05/02 -
Price 0.22 0.24 0.18 0.19 0.20 0.44 0.47 -
P/RPS 0.08 0.09 0.06 0.08 0.06 0.15 0.20 -45.68%
P/EPS 3.63 4.98 3.66 2.49 1.23 2.24 3.67 -0.72%
EY 27.52 20.08 27.33 40.18 81.07 44.55 27.23 0.70%
DY 12.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.13 0.20 0.14 0.32 0.36 -25.80%

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