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

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 1406.32%
YoY- 3010.9%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA'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 66,143 49,824 60,556 67,420 50,007 43,153 44,595 30.02%
PBT 108,626 14,540 13,975 40,904 4,921 3,772 -9,990 -
Tax -5,805 -3,597 -725 -4,662 -2,515 -2,355 9,990 -
NP 102,821 10,943 13,250 36,242 2,406 1,417 0 -
-
NP to SH 102,821 10,943 13,250 36,242 2,406 1,417 -16,462 -
-
Tax Rate 5.34% 24.74% 5.19% 11.40% 51.11% 62.43% - -
Total Cost -36,678 38,881 47,306 31,178 47,601 41,736 44,595 -
-
Net Worth 140,743 40,641 32,938 25,714 -1,295,538 -15,691 27,822 194.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 140,743 40,641 32,938 25,714 -1,295,538 -15,691 27,822 194.39%
NOSH 263,171 263,052 288,931 263,195 264,395 262,407 262,971 0.05%
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 155.45% 21.96% 21.88% 53.76% 4.81% 3.28% 0.00% -
ROE 73.06% 26.93% 40.23% 140.94% 0.00% 0.00% -59.17% -
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 25.13 18.94 20.96 25.62 18.91 16.45 16.96 29.93%
EPS 39.07 4.16 5.03 13.77 0.91 0.54 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5348 0.1545 0.114 0.0977 -4.90 -0.0598 0.1058 194.24%
Adjusted Per Share Value based on latest NOSH - 263,195
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.44 17.65 21.46 23.89 17.72 15.29 15.80 30.04%
EPS 36.43 3.88 4.69 12.84 0.85 0.50 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.144 0.1167 0.0911 -4.5903 -0.0556 0.0986 194.36%
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 0.47 0.43 0.38 0.52 0.37 0.40 0.43 -
P/RPS 1.87 2.27 1.81 2.03 1.96 2.43 2.54 -18.45%
P/EPS 1.20 10.34 8.29 3.78 40.66 74.07 -6.87 -
EY 83.13 9.67 12.07 26.48 2.46 1.35 -14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.78 3.33 5.32 0.00 0.00 4.06 -63.88%
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 19/11/03 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 28/05/02 -
Price 0.47 0.52 0.41 0.40 0.59 0.36 0.42 -
P/RPS 1.87 2.75 1.96 1.56 3.12 2.19 2.48 -17.14%
P/EPS 1.20 12.50 8.94 2.90 64.84 66.67 -6.71 -
EY 83.13 8.00 11.19 34.43 1.54 1.50 -14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 3.37 3.60 4.09 0.00 0.00 3.97 -63.33%

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