[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.01%
YoY- 68.19%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 65,860 25,820 143,332 95,284 64,419 18,301 85,528 -16.02%
PBT 9,657 4,493 12,547 7,736 5,193 868 9,340 2.25%
Tax -1,839 -220 -3,266 -1,962 -1,186 -287 -2,215 -11.69%
NP 7,818 4,273 9,281 5,774 4,007 581 7,125 6.40%
-
NP to SH 7,784 4,228 9,180 5,779 4,013 581 7,125 6.09%
-
Tax Rate 19.04% 4.90% 26.03% 25.36% 22.84% 33.06% 23.72% -
Total Cost 58,042 21,547 134,051 89,510 60,412 17,720 78,403 -18.20%
-
Net Worth 41,447 41,448 74,994 41,456 54,656 51,364 67,143 -27.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,192 1,658 - - 1,657 -
Div Payout % - - 45.67% 28.69% - - 23.27% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 41,447 41,448 74,994 41,456 54,656 51,364 67,143 -27.56%
NOSH 41,447 41,448 41,924 41,456 41,456 41,500 41,446 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.87% 16.55% 6.48% 6.06% 6.22% 3.17% 8.33% -
ROE 18.78% 10.20% 12.24% 13.94% 7.34% 1.13% 10.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 158.90 62.29 341.88 229.84 155.39 44.10 206.36 -16.02%
EPS 6.26 3.40 7.38 4.65 9.68 1.40 16.98 -48.67%
DPS 0.00 0.00 10.00 4.00 0.00 0.00 4.00 -
NAPS 1.00 1.00 1.7888 1.00 1.3184 1.2377 1.62 -27.56%
Adjusted Per Share Value based on latest NOSH - 41,455
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.79 1.09 6.07 4.03 2.73 0.77 3.62 -15.97%
EPS 0.33 0.18 0.39 0.24 0.17 0.02 0.30 6.57%
DPS 0.00 0.00 0.18 0.07 0.00 0.00 0.07 -
NAPS 0.0175 0.0175 0.0317 0.0176 0.0231 0.0217 0.0284 -27.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.39 0.40 0.41 0.41 0.39 -
P/RPS 0.23 0.63 0.11 0.17 0.26 0.93 0.19 13.62%
P/EPS 1.97 3.82 1.78 2.87 4.24 29.29 2.27 -9.04%
EY 50.76 26.16 56.14 34.85 23.61 3.41 44.08 9.89%
DY 0.00 0.00 25.64 10.00 0.00 0.00 10.26 -
P/NAPS 0.37 0.39 0.22 0.40 0.31 0.33 0.24 33.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.43 0.39 0.41 0.40 0.40 0.38 0.42 -
P/RPS 0.27 0.63 0.12 0.17 0.26 0.86 0.20 22.21%
P/EPS 2.29 3.82 1.87 2.87 4.13 27.14 2.44 -4.15%
EY 43.68 26.16 53.41 34.85 24.20 3.68 40.93 4.44%
DY 0.00 0.00 24.39 10.00 0.00 0.00 9.52 -
P/NAPS 0.43 0.39 0.23 0.40 0.30 0.31 0.26 39.97%

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