[FIAMMA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 95.32%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,768 178,191 128,413 80,223 39,947 162,943 115,156 -42.75%
PBT 6,517 21,795 15,722 9,044 4,401 22,029 14,219 -40.46%
Tax -1,717 -6,038 -4,117 -1,919 -763 -4,898 -3,182 -33.64%
NP 4,800 15,757 11,605 7,125 3,638 17,131 11,037 -42.51%
-
NP to SH 4,137 14,504 10,909 6,717 3,439 15,310 9,510 -42.50%
-
Tax Rate 26.35% 27.70% 26.19% 21.22% 17.34% 22.23% 22.38% -
Total Cost 44,968 162,434 116,808 73,098 36,309 145,812 104,119 -42.77%
-
Net Worth 177,973 163,737 156,925 148,001 125,296 134,429 125,752 25.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,425 - - - 2,358 - -
Div Payout % - 30.51% - - - 15.40% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 177,973 163,737 156,925 148,001 125,296 134,429 125,752 25.97%
NOSH 117,863 110,633 108,224 103,497 88,863 78,613 78,595 30.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.64% 8.84% 9.04% 8.88% 9.11% 10.51% 9.58% -
ROE 2.32% 8.86% 6.95% 4.54% 2.74% 11.39% 7.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.23 161.06 118.65 77.51 44.95 207.27 146.52 -56.26%
EPS 3.51 13.11 10.08 6.49 3.87 20.45 12.10 -56.08%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.51 1.48 1.45 1.43 1.41 1.71 1.60 -3.77%
Adjusted Per Share Value based on latest NOSH - 117,913
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.39 33.61 24.22 15.13 7.53 30.73 21.72 -42.73%
EPS 0.78 2.74 2.06 1.27 0.65 2.89 1.79 -42.43%
DPS 0.00 0.83 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.3357 0.3088 0.296 0.2791 0.2363 0.2535 0.2372 25.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.63 0.60 0.49 0.54 0.65 0.60 -
P/RPS 2.01 0.39 0.51 0.63 1.20 0.31 0.41 187.75%
P/EPS 24.22 4.81 5.95 7.55 13.95 3.34 4.96 186.99%
EY 4.13 20.81 16.80 13.24 7.17 29.96 20.17 -65.15%
DY 0.00 6.35 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.56 0.43 0.41 0.34 0.38 0.38 0.38 29.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 01/12/09 27/08/09 21/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.72 0.65 0.64 0.61 0.60 0.42 0.67 -
P/RPS 1.71 0.40 0.54 0.79 1.33 0.20 0.46 139.39%
P/EPS 20.51 4.96 6.35 9.40 15.50 2.16 5.54 138.74%
EY 4.87 20.17 15.75 10.64 6.45 46.37 18.06 -58.16%
DY 0.00 6.15 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.48 0.44 0.44 0.43 0.43 0.25 0.42 9.28%

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