[FIMACOR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 136.03%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 40,170 157,312 125,324 80,902 38,047 157,190 121,894 -52.38%
PBT 7,891 39,710 32,511 21,582 9,122 44,054 33,737 -62.13%
Tax -2,052 -12,079 -9,912 -6,141 -2,580 -11,846 -9,049 -62.91%
NP 5,839 27,631 22,599 15,441 6,542 32,208 24,688 -61.85%
-
NP to SH 6,110 27,631 22,599 15,441 6,542 32,208 24,688 -60.68%
-
Tax Rate 26.00% 30.42% 30.49% 28.45% 28.28% 26.89% 26.82% -
Total Cost 34,331 129,681 102,725 65,461 31,505 124,982 97,206 -50.13%
-
Net Worth 202,851 200,554 195,099 189,040 184,580 179,961 172,447 11.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 12,179 12,193 5,703 - 12,050 5,614 -
Div Payout % - 44.08% 53.96% 36.94% - 37.42% 22.74% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,851 200,554 195,099 189,040 184,580 179,961 172,447 11.46%
NOSH 81,466 81,196 81,291 81,482 81,672 80,339 80,207 1.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.54% 17.56% 18.03% 19.09% 17.19% 20.49% 20.25% -
ROE 3.01% 13.78% 11.58% 8.17% 3.54% 17.90% 14.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.31 193.74 154.17 99.29 46.58 195.66 151.97 -52.87%
EPS 7.50 34.03 27.80 18.95 8.01 40.09 30.78 -61.08%
DPS 0.00 15.00 15.00 7.00 0.00 15.00 7.00 -
NAPS 2.49 2.47 2.40 2.32 2.26 2.24 2.15 10.31%
Adjusted Per Share Value based on latest NOSH - 81,492
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.38 64.14 51.10 32.99 15.51 64.09 49.70 -52.38%
EPS 2.49 11.27 9.21 6.30 2.67 13.13 10.07 -60.70%
DPS 0.00 4.97 4.97 2.33 0.00 4.91 2.29 -
NAPS 0.8271 0.8177 0.7955 0.7708 0.7526 0.7338 0.7031 11.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.30 2.40 2.37 2.46 2.36 1.98 -
P/RPS 4.38 1.19 1.56 2.39 5.28 1.21 1.30 125.24%
P/EPS 28.80 6.76 8.63 12.51 30.71 5.89 6.43 172.46%
EY 3.47 14.80 11.58 8.00 3.26 16.99 15.55 -63.31%
DY 0.00 6.52 6.25 2.95 0.00 6.36 3.54 -
P/NAPS 0.87 0.93 1.00 1.02 1.09 1.05 0.92 -3.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 24/05/07 13/02/07 24/11/06 18/08/06 23/05/06 06/02/06 -
Price 2.24 2.10 2.36 2.43 2.50 2.51 2.00 -
P/RPS 4.54 1.08 1.53 2.45 5.37 1.28 1.32 128.36%
P/EPS 29.87 6.17 8.49 12.82 31.21 6.26 6.50 177.17%
EY 3.35 16.20 11.78 7.80 3.20 15.97 15.39 -63.91%
DY 0.00 7.14 6.36 2.88 0.00 5.98 3.50 -
P/NAPS 0.90 0.85 0.98 1.05 1.11 1.12 0.93 -2.16%

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