[FIMACOR] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 177.68%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,503 21,067 27,618 39,670 21,687 16,528 13,247 89.19%
PBT 7,499 3,929 2,559 6,085 2,510 1,946 1,891 150.32%
Tax -2,424 -1,269 747 -1,842 -982 -667 -1,254 55.11%
NP 5,075 2,660 3,306 4,243 1,528 1,279 637 298.39%
-
NP to SH 5,075 2,660 3,306 4,243 1,528 1,279 637 298.39%
-
Tax Rate 32.32% 32.30% -29.19% 30.27% 39.12% 34.28% 66.31% -
Total Cost 29,428 18,407 24,312 35,427 20,159 15,249 12,610 75.84%
-
Net Worth 136,932 131,453 129,221 125,431 121,615 116,614 121,826 8.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,868 - - - 3,981 -
Div Payout % - - 117.03% - - - 625.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 136,932 131,453 129,221 125,431 121,615 116,614 121,826 8.09%
NOSH 77,362 77,325 77,378 77,427 77,461 75,235 79,624 -1.90%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.71% 12.63% 11.97% 10.70% 7.05% 7.74% 4.81% -
ROE 3.71% 2.02% 2.56% 3.38% 1.26% 1.10% 0.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.60 27.24 35.69 51.24 28.00 21.97 16.64 92.83%
EPS 6.56 3.44 4.27 5.48 1.97 1.70 0.80 306.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.77 1.70 1.67 1.62 1.57 1.55 1.53 10.19%
Adjusted Per Share Value based on latest NOSH - 77,427
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.07 8.59 11.26 16.17 8.84 6.74 5.40 89.24%
EPS 2.07 1.08 1.35 1.73 0.62 0.52 0.26 298.21%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 1.62 -
NAPS 0.5583 0.536 0.5269 0.5114 0.4959 0.4755 0.4967 8.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.05 1.19 1.00 1.07 1.10 1.21 -
P/RPS 2.76 3.85 3.33 1.95 3.82 5.01 7.27 -47.53%
P/EPS 18.75 30.52 27.85 18.25 54.24 64.71 151.25 -75.10%
EY 5.33 3.28 3.59 5.48 1.84 1.55 0.66 302.01%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.13 -
P/NAPS 0.69 0.62 0.71 0.62 0.68 0.71 0.79 -8.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 31/07/03 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 -
Price 1.18 1.15 1.01 1.00 1.02 1.15 1.20 -
P/RPS 2.65 4.22 2.83 1.95 3.64 5.23 7.21 -48.65%
P/EPS 17.99 33.43 23.64 18.25 51.71 67.65 150.00 -75.64%
EY 5.56 2.99 4.23 5.48 1.93 1.48 0.67 309.36%
DY 0.00 0.00 4.95 0.00 0.00 0.00 4.17 -
P/NAPS 0.67 0.68 0.60 0.62 0.65 0.74 0.78 -9.62%

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