[FITTERS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.9%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 102,747 190,036 115,884 69,993 35,030 126,226 87,613 11.21%
PBT 8,259 19,073 10,168 6,344 3,368 9,976 6,081 22.66%
Tax -2,273 -4,717 -2,651 -1,536 -822 -1,675 -1,353 41.36%
NP 5,986 14,356 7,517 4,808 2,546 8,301 4,728 17.04%
-
NP to SH 5,730 13,522 7,495 4,849 2,567 8,017 4,677 14.51%
-
Tax Rate 27.52% 24.73% 26.07% 24.21% 24.41% 16.79% 22.25% -
Total Cost 96,761 175,680 108,367 65,185 32,484 117,925 82,885 10.88%
-
Net Worth 142,168 135,368 125,717 116,714 116,071 71,187 107,364 20.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 142,168 135,368 125,717 116,714 116,071 71,187 107,364 20.60%
NOSH 216,226 211,943 207,044 130,349 126,453 122,715 121,480 46.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.83% 7.55% 6.49% 6.87% 7.27% 6.58% 5.40% -
ROE 4.03% 9.99% 5.96% 4.15% 2.21% 11.26% 4.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.52 89.66 55.97 53.70 27.70 102.86 72.12 -24.29%
EPS 2.65 6.38 3.62 3.72 2.03 4.14 3.85 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6575 0.6387 0.6072 0.8954 0.9179 0.5801 0.8838 -17.91%
Adjusted Per Share Value based on latest NOSH - 130,399
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.35 8.05 4.91 2.96 1.48 5.34 3.71 11.20%
EPS 0.24 0.57 0.32 0.21 0.11 0.34 0.20 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.0573 0.0532 0.0494 0.0491 0.0301 0.0455 20.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.92 0.71 0.66 0.55 0.43 0.38 0.35 -
P/RPS 1.94 0.79 1.18 1.02 1.55 0.37 0.49 150.47%
P/EPS 34.72 11.13 18.23 14.78 21.18 5.82 9.09 144.54%
EY 2.88 8.99 5.48 6.76 4.72 17.19 11.00 -59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 1.09 0.61 0.47 0.66 0.40 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 -
Price 1.13 0.82 0.67 0.65 0.42 0.39 0.36 -
P/RPS 2.38 0.91 1.20 1.21 1.52 0.38 0.50 183.23%
P/EPS 42.64 12.85 18.51 17.47 20.69 5.97 9.35 175.25%
EY 2.35 7.78 5.40 5.72 4.83 16.75 10.69 -63.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.28 1.10 0.73 0.46 0.67 0.41 160.34%

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