[FITTERS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.09%
YoY- 63.11%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 62,242 24,962 128,421 95,901 65,860 25,820 143,332 -42.74%
PBT 4,780 2,320 16,081 12,272 9,657 4,493 12,547 -47.54%
Tax -974 -407 -3,879 -2,780 -1,839 -220 -3,266 -55.46%
NP 3,806 1,913 12,202 9,492 7,818 4,273 9,281 -44.89%
-
NP to SH 2,920 1,445 12,033 9,426 7,784 4,228 9,180 -53.50%
-
Tax Rate 20.38% 17.54% 24.12% 22.65% 19.04% 4.90% 26.03% -
Total Cost 58,436 23,049 116,219 86,409 58,042 21,547 134,051 -42.59%
-
Net Worth 85,081 84,320 82,696 81,799 41,447 41,448 74,994 8.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,012 - - - - - 4,192 12.68%
Div Payout % 171.67% - - - - - 45.67% -
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 85,081 84,320 82,696 81,799 41,447 41,448 74,994 8.80%
NOSH 125,321 124,568 124,318 124,296 41,447 41,448 41,924 107.92%
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 6.11% 7.66% 9.50% 9.90% 11.87% 16.55% 6.48% -
ROE 3.43% 1.71% 14.55% 11.52% 18.78% 10.20% 12.24% -
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 49.67 20.04 103.30 77.15 158.90 62.29 341.88 -72.46%
EPS 2.33 1.16 9.68 7.58 6.26 3.40 7.38 -53.73%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 10.00 -45.80%
NAPS 0.6789 0.6769 0.6652 0.6581 1.00 1.00 1.7888 -47.67%
Adjusted Per Share Value based on latest NOSH - 124,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.63 1.06 5.44 4.06 2.79 1.09 6.07 -42.82%
EPS 0.12 0.06 0.51 0.40 0.33 0.18 0.39 -54.52%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.18 10.85%
NAPS 0.036 0.0357 0.035 0.0346 0.0175 0.0175 0.0317 8.87%
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 0.53 0.49 0.48 0.45 0.37 0.39 0.39 -
P/RPS 1.07 2.45 0.46 0.58 0.23 0.63 0.11 357.58%
P/EPS 22.75 42.24 4.96 5.93 1.97 3.82 1.78 449.20%
EY 4.40 2.37 20.16 16.85 50.76 26.16 56.14 -81.77%
DY 7.55 0.00 0.00 0.00 0.00 0.00 25.64 -55.83%
P/NAPS 0.78 0.72 0.72 0.68 0.37 0.39 0.22 133.05%
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 08/06/07 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 -
Price 0.47 0.52 0.61 0.52 0.43 0.39 0.41 -
P/RPS 0.95 2.59 0.59 0.67 0.27 0.63 0.12 298.72%
P/EPS 20.17 44.83 6.30 6.86 2.29 3.82 1.87 390.30%
EY 4.96 2.23 15.87 14.58 43.68 26.16 53.41 -79.58%
DY 8.51 0.00 0.00 0.00 0.00 0.00 24.39 -50.53%
P/NAPS 0.69 0.77 0.92 0.79 0.43 0.39 0.23 108.42%

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