[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -53.94%
YoY- 627.71%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 128,421 95,901 65,860 25,820 143,332 95,284 64,419 58.19%
PBT 16,081 12,272 9,657 4,493 12,547 7,736 5,193 112.01%
Tax -3,879 -2,780 -1,839 -220 -3,266 -1,962 -1,186 119.86%
NP 12,202 9,492 7,818 4,273 9,281 5,774 4,007 109.66%
-
NP to SH 12,033 9,426 7,784 4,228 9,180 5,779 4,013 107.52%
-
Tax Rate 24.12% 22.65% 19.04% 4.90% 26.03% 25.36% 22.84% -
Total Cost 116,219 86,409 58,042 21,547 134,051 89,510 60,412 54.49%
-
Net Worth 82,696 81,799 41,447 41,448 74,994 41,456 54,656 31.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 4,192 1,658 - -
Div Payout % - - - - 45.67% 28.69% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 82,696 81,799 41,447 41,448 74,994 41,456 54,656 31.69%
NOSH 124,318 124,296 41,447 41,448 41,924 41,456 41,456 107.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.50% 9.90% 11.87% 16.55% 6.48% 6.06% 6.22% -
ROE 14.55% 11.52% 18.78% 10.20% 12.24% 13.94% 7.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.30 77.15 158.90 62.29 341.88 229.84 155.39 -23.77%
EPS 9.68 7.58 6.26 3.40 7.38 4.65 9.68 0.00%
DPS 0.00 0.00 0.00 0.00 10.00 4.00 0.00 -
NAPS 0.6652 0.6581 1.00 1.00 1.7888 1.00 1.3184 -36.54%
Adjusted Per Share Value based on latest NOSH - 41,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.46 4.07 2.80 1.10 6.09 4.05 2.74 58.15%
EPS 0.51 0.40 0.33 0.18 0.39 0.25 0.17 107.59%
DPS 0.00 0.00 0.00 0.00 0.18 0.07 0.00 -
NAPS 0.0351 0.0347 0.0176 0.0176 0.0319 0.0176 0.0232 31.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.48 0.45 0.37 0.39 0.39 0.40 0.41 -
P/RPS 0.46 0.58 0.23 0.63 0.11 0.17 0.26 46.12%
P/EPS 4.96 5.93 1.97 3.82 1.78 2.87 4.24 10.99%
EY 20.16 16.85 50.76 26.16 56.14 34.85 23.61 -9.96%
DY 0.00 0.00 0.00 0.00 25.64 10.00 0.00 -
P/NAPS 0.72 0.68 0.37 0.39 0.22 0.40 0.31 75.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 23/11/06 28/08/06 23/05/06 14/02/06 29/11/05 29/08/05 -
Price 0.61 0.52 0.43 0.39 0.41 0.40 0.40 -
P/RPS 0.59 0.67 0.27 0.63 0.12 0.17 0.26 72.42%
P/EPS 6.30 6.86 2.29 3.82 1.87 2.87 4.13 32.41%
EY 15.87 14.58 43.68 26.16 53.41 34.85 24.20 -24.46%
DY 0.00 0.00 0.00 0.00 24.39 10.00 0.00 -
P/NAPS 0.92 0.79 0.43 0.39 0.23 0.40 0.30 110.64%

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