[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
08-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.99%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 146,452 99,486 62,242 24,962 128,421 95,901 65,860 70.11%
PBT 8,598 6,623 4,780 2,320 16,081 12,272 9,657 -7.43%
Tax -2,749 -1,850 -974 -407 -3,879 -2,780 -1,839 30.64%
NP 5,849 4,773 3,806 1,913 12,202 9,492 7,818 -17.54%
-
NP to SH 5,529 4,622 2,920 1,445 12,033 9,426 7,784 -20.34%
-
Tax Rate 31.97% 27.93% 20.38% 17.54% 24.12% 22.65% 19.04% -
Total Cost 140,603 94,713 58,436 23,049 116,219 86,409 58,042 80.08%
-
Net Worth 92,278 84,148 85,081 84,320 82,696 81,799 41,447 70.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 5,012 - - - - -
Div Payout % - - 171.67% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 92,278 84,148 85,081 84,320 82,696 81,799 41,447 70.25%
NOSH 128,646 126,978 125,321 124,568 124,318 124,296 41,447 112.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.99% 4.80% 6.11% 7.66% 9.50% 9.90% 11.87% -
ROE 5.99% 5.49% 3.43% 1.71% 14.55% 11.52% 18.78% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 113.84 78.35 49.67 20.04 103.30 77.15 158.90 -19.88%
EPS 4.30 3.64 2.33 1.16 9.68 7.58 6.26 -22.09%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.6627 0.6789 0.6769 0.6652 0.6581 1.00 -19.82%
Adjusted Per Share Value based on latest NOSH - 124,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.22 4.23 2.64 1.06 5.46 4.07 2.80 70.00%
EPS 0.23 0.20 0.12 0.06 0.51 0.40 0.33 -21.33%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0357 0.0361 0.0358 0.0351 0.0347 0.0176 70.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.44 0.50 0.53 0.49 0.48 0.45 0.37 -
P/RPS 0.39 0.64 1.07 2.45 0.46 0.58 0.23 42.06%
P/EPS 10.24 13.74 22.75 42.24 4.96 5.93 1.97 199.17%
EY 9.77 7.28 4.40 2.37 20.16 16.85 50.76 -66.56%
DY 0.00 0.00 7.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.78 0.72 0.72 0.68 0.37 39.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 15/08/07 08/06/07 22/02/07 23/11/06 28/08/06 -
Price 0.35 0.43 0.47 0.52 0.61 0.52 0.43 -
P/RPS 0.31 0.55 0.95 2.59 0.59 0.67 0.27 9.61%
P/EPS 8.14 11.81 20.17 44.83 6.30 6.86 2.29 132.37%
EY 12.28 8.47 4.96 2.23 15.87 14.58 43.68 -56.98%
DY 0.00 0.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.69 0.77 0.92 0.79 0.43 9.07%

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