[FITTERS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -45.85%
YoY- 650.68%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 89,669 77,969 74,954 60,392 81,448 75,173 65,818 22.82%
PBT 4,415 5,980 6,590 5,600 6,658 8,988 8,104 -33.22%
Tax -1,539 -1,905 -1,668 -2,384 -719 -717 -842 49.32%
NP 2,876 4,074 4,922 3,216 5,939 8,270 7,262 -45.98%
-
NP to SH 2,876 4,074 4,922 3,216 5,939 8,270 7,262 -45.98%
-
Tax Rate 34.86% 31.86% 25.31% 42.57% 10.80% 7.98% 10.39% -
Total Cost 86,793 73,894 70,032 57,176 75,509 66,902 58,556 29.90%
-
Net Worth 35,747 34,955 34,323 32,765 31,968 32,175 29,663 13.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 35,747 34,955 34,323 32,765 31,968 32,175 29,663 13.20%
NOSH 37,676 25,131 25,112 25,124 25,122 25,123 25,128 30.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.21% 5.23% 6.57% 5.33% 7.29% 11.00% 11.03% -
ROE 8.05% 11.66% 14.34% 9.82% 18.58% 25.70% 24.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 238.00 310.24 298.48 240.37 324.20 299.21 261.93 -6.17%
EPS 7.63 16.21 19.60 12.80 23.64 32.92 28.90 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9488 1.3909 1.3668 1.3041 1.2725 1.2807 1.1805 -13.52%
Adjusted Per Share Value based on latest NOSH - 25,124
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.80 3.30 3.17 2.56 3.45 3.18 2.79 22.80%
EPS 0.12 0.17 0.21 0.14 0.25 0.35 0.31 -46.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0148 0.0145 0.0139 0.0135 0.0136 0.0126 12.78%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.22 0.38 0.44 0.41 0.32 0.19 0.16 -
P/RPS 0.09 0.12 0.15 0.17 0.10 0.06 0.06 30.94%
P/EPS 2.88 2.34 2.24 3.20 1.35 0.58 0.55 200.63%
EY 34.70 42.67 44.55 31.22 73.88 173.26 180.63 -66.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.32 0.31 0.25 0.15 0.14 39.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 27/08/02 30/05/02 26/02/02 21/11/01 21/08/01 -
Price 0.19 0.20 0.44 0.47 0.30 0.22 0.19 -
P/RPS 0.08 0.06 0.15 0.20 0.09 0.07 0.07 9.28%
P/EPS 2.49 1.23 2.24 3.67 1.27 0.67 0.66 141.76%
EY 40.18 81.07 44.55 27.23 78.80 149.64 152.11 -58.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.32 0.36 0.24 0.17 0.16 15.99%

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