[KFIMA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 33.07%
YoY- 262.24%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 172,155 115,967 49,824 221,136 160,580 93,160 43,153 150.90%
PBT 129,771 123,166 14,540 63,572 49,597 8,693 3,772 951.00%
Tax -13,074 -9,402 -3,597 -10,257 -9,532 -4,870 -2,355 212.55%
NP 116,697 113,764 10,943 53,315 40,065 3,823 1,417 1777.74%
-
NP to SH 116,697 113,764 10,943 53,315 40,065 3,823 1,417 1777.74%
-
Tax Rate 10.07% 7.63% 24.74% 16.13% 19.22% 56.02% 62.43% -
Total Cost 55,458 2,203 38,881 167,821 120,515 89,337 41,736 20.80%
-
Net Worth 148,226 140,737 40,641 28,268 25,718 -1,291,910 -15,691 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 148,226 140,737 40,641 28,268 25,718 -1,291,910 -15,691 -
NOSH 263,186 263,159 263,052 282,680 263,239 263,655 262,407 0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 67.79% 98.10% 21.96% 24.11% 24.95% 4.10% 3.28% -
ROE 78.73% 80.83% 26.93% 188.60% 155.78% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 65.41 44.07 18.94 78.23 61.00 35.33 16.45 150.35%
EPS 44.34 43.23 4.16 20.26 15.22 1.45 0.54 1774.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5632 0.5348 0.1545 0.10 0.0977 -4.90 -0.0598 -
Adjusted Per Share Value based on latest NOSH - 288,931
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 62.54 42.13 18.10 80.34 58.34 33.85 15.68 150.86%
EPS 42.40 41.33 3.98 19.37 14.56 1.39 0.51 1789.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.5113 0.1477 0.1027 0.0934 -4.6935 -0.057 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.46 0.47 0.43 0.38 0.52 0.37 0.40 -
P/RPS 0.70 1.07 2.27 0.49 0.85 1.05 2.43 -56.28%
P/EPS 1.04 1.09 10.34 2.01 3.42 25.52 74.07 -94.13%
EY 96.39 91.98 9.67 49.63 29.27 3.92 1.35 1607.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 2.78 3.80 5.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 -
Price 0.47 0.47 0.52 0.41 0.40 0.59 0.36 -
P/RPS 0.72 1.07 2.75 0.52 0.66 1.67 2.19 -52.26%
P/EPS 1.06 1.09 12.50 2.17 2.63 40.69 66.67 -93.62%
EY 94.34 91.98 8.00 46.00 38.05 2.46 1.50 1469.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 3.37 4.10 4.09 0.00 0.00 -

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