[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -90.57%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,528 53,989 31,915 15,486 115,463 79,809 51,808 39.47%
PBT 9,340 4,932 2,140 764 7,782 2,994 1,138 304.29%
Tax -2,215 -1,496 -533 -170 -1,483 -1,227 -231 348.26%
NP 7,125 3,436 1,607 594 6,299 1,767 907 292.71%
-
NP to SH 7,125 3,436 1,607 594 6,299 1,767 907 292.71%
-
Tax Rate 23.72% 30.33% 24.91% 22.25% 19.06% 40.98% 20.30% -
Total Cost 78,403 50,553 30,308 14,892 109,164 78,042 50,901 33.19%
-
Net Worth 67,143 47,038 46,371 45,526 42,823 38,013 36,486 49.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,657 1,657 - - 791 778 - -
Div Payout % 23.27% 48.25% - - 12.56% 44.05% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 67,143 47,038 46,371 45,526 42,823 38,013 36,486 49.89%
NOSH 41,446 41,447 41,417 41,538 39,563 38,920 37,634 6.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.33% 6.36% 5.04% 3.84% 5.46% 2.21% 1.75% -
ROE 10.61% 7.30% 3.47% 1.30% 14.71% 4.65% 2.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 206.36 130.26 77.06 37.28 291.84 205.06 137.66 30.82%
EPS 16.98 8.29 3.88 1.43 15.90 4.54 2.41 265.35%
DPS 4.00 4.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.62 1.1349 1.1196 1.096 1.0824 0.9767 0.9695 40.59%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.63 2.29 1.36 0.66 4.90 3.39 2.20 39.42%
EPS 0.30 0.15 0.07 0.03 0.27 0.08 0.04 280.82%
DPS 0.07 0.07 0.00 0.00 0.03 0.03 0.00 -
NAPS 0.0285 0.02 0.0197 0.0193 0.0182 0.0161 0.0155 49.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.39 0.41 0.41 0.25 0.20 0.24 -
P/RPS 0.19 0.30 0.53 1.10 0.09 0.10 0.17 7.66%
P/EPS 2.27 4.70 10.57 28.67 1.57 4.41 9.96 -62.52%
EY 44.08 21.26 9.46 3.49 63.68 22.70 10.04 166.92%
DY 10.26 10.26 0.00 0.00 8.00 10.00 0.00 -
P/NAPS 0.24 0.34 0.37 0.37 0.23 0.20 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 -
Price 0.42 0.38 0.38 0.37 0.46 0.22 0.24 -
P/RPS 0.20 0.29 0.49 0.99 0.16 0.11 0.17 11.38%
P/EPS 2.44 4.58 9.79 25.87 2.89 4.85 9.96 -60.68%
EY 40.93 21.82 10.21 3.86 34.61 20.64 10.04 154.11%
DY 9.52 10.53 0.00 0.00 4.35 9.09 0.00 -
P/NAPS 0.26 0.33 0.34 0.34 0.42 0.23 0.25 2.63%

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