[FITTERS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -67.98%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 190,036 115,884 69,993 35,030 126,226 87,613 56,999 122.68%
PBT 19,073 10,168 6,344 3,368 9,976 6,081 3,989 183.00%
Tax -4,717 -2,651 -1,536 -822 -1,675 -1,353 -1,038 173.59%
NP 14,356 7,517 4,808 2,546 8,301 4,728 2,951 186.28%
-
NP to SH 13,522 7,495 4,849 2,567 8,017 4,677 2,782 186.11%
-
Tax Rate 24.73% 26.07% 24.21% 24.41% 16.79% 22.25% 26.02% -
Total Cost 175,680 108,367 65,185 32,484 117,925 82,885 54,048 118.95%
-
Net Worth 135,368 125,717 116,714 116,071 71,187 107,364 110,457 14.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 135,368 125,717 116,714 116,071 71,187 107,364 110,457 14.47%
NOSH 211,943 207,044 130,349 126,453 122,715 121,480 120,956 45.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.55% 6.49% 6.87% 7.27% 6.58% 5.40% 5.18% -
ROE 9.99% 5.96% 4.15% 2.21% 11.26% 4.36% 2.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.66 55.97 53.70 27.70 102.86 72.12 47.12 53.37%
EPS 6.38 3.62 3.72 2.03 4.14 3.85 2.30 97.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.6072 0.8954 0.9179 0.5801 0.8838 0.9132 -21.15%
Adjusted Per Share Value based on latest NOSH - 126,453
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.05 4.91 2.96 1.48 5.34 3.71 2.41 122.96%
EPS 0.57 0.32 0.21 0.11 0.34 0.20 0.12 181.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0532 0.0494 0.0491 0.0301 0.0455 0.0468 14.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.66 0.55 0.43 0.38 0.35 0.31 -
P/RPS 0.79 1.18 1.02 1.55 0.37 0.49 0.66 12.69%
P/EPS 11.13 18.23 14.78 21.18 5.82 9.09 13.48 -11.95%
EY 8.99 5.48 6.76 4.72 17.19 11.00 7.42 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 0.61 0.47 0.66 0.40 0.34 119.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 24/11/10 16/08/10 17/05/10 25/02/10 20/11/09 20/08/09 -
Price 0.82 0.67 0.65 0.42 0.39 0.36 0.34 -
P/RPS 0.91 1.20 1.21 1.52 0.38 0.50 0.72 16.84%
P/EPS 12.85 18.51 17.47 20.69 5.97 9.35 14.78 -8.88%
EY 7.78 5.40 5.72 4.83 16.75 10.69 6.76 9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.10 0.73 0.46 0.67 0.41 0.37 128.22%

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