[FITTERS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.41%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 115,884 69,993 35,030 126,226 87,613 56,999 24,143 184.27%
PBT 10,168 6,344 3,368 9,976 6,081 3,989 1,775 219.81%
Tax -2,651 -1,536 -822 -1,675 -1,353 -1,038 -342 291.18%
NP 7,517 4,808 2,546 8,301 4,728 2,951 1,433 201.59%
-
NP to SH 7,495 4,849 2,567 8,017 4,677 2,782 1,390 207.17%
-
Tax Rate 26.07% 24.21% 24.41% 16.79% 22.25% 26.02% 19.27% -
Total Cost 108,367 65,185 32,484 117,925 82,885 54,048 22,710 183.16%
-
Net Worth 125,717 116,714 116,071 71,187 107,364 110,457 108,843 10.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 125,717 116,714 116,071 71,187 107,364 110,457 108,843 10.07%
NOSH 207,044 130,349 126,453 122,715 121,480 120,956 120,869 43.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.49% 6.87% 7.27% 6.58% 5.40% 5.18% 5.94% -
ROE 5.96% 4.15% 2.21% 11.26% 4.36% 2.52% 1.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.97 53.70 27.70 102.86 72.12 47.12 19.97 98.66%
EPS 3.62 3.72 2.03 4.14 3.85 2.30 1.15 114.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.8954 0.9179 0.5801 0.8838 0.9132 0.9005 -23.08%
Adjusted Per Share Value based on latest NOSH - 122,664
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.91 2.96 1.48 5.34 3.71 2.41 1.02 184.82%
EPS 0.32 0.21 0.11 0.34 0.20 0.12 0.06 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0532 0.0494 0.0491 0.0301 0.0455 0.0468 0.0461 10.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.66 0.55 0.43 0.38 0.35 0.31 0.25 -
P/RPS 1.18 1.02 1.55 0.37 0.49 0.66 1.25 -3.76%
P/EPS 18.23 14.78 21.18 5.82 9.09 13.48 21.74 -11.06%
EY 5.48 6.76 4.72 17.19 11.00 7.42 4.60 12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.61 0.47 0.66 0.40 0.34 0.28 147.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 20/08/09 27/05/09 -
Price 0.67 0.65 0.42 0.39 0.36 0.34 0.30 -
P/RPS 1.20 1.21 1.52 0.38 0.50 0.72 1.50 -13.81%
P/EPS 18.51 17.47 20.69 5.97 9.35 14.78 26.09 -20.43%
EY 5.40 5.72 4.83 16.75 10.69 6.76 3.83 25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 0.46 0.67 0.41 0.37 0.33 122.98%

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