[KFIMA] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -63.44%
YoY- 180.49%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,188 66,143 49,824 60,556 67,420 50,007 43,153 19.18%
PBT 6,605 108,626 14,540 13,975 40,904 4,921 3,772 45.13%
Tax -3,672 -5,805 -3,597 -725 -4,662 -2,515 -2,355 34.35%
NP 2,933 102,821 10,943 13,250 36,242 2,406 1,417 62.20%
-
NP to SH 2,933 102,821 10,943 13,250 36,242 2,406 1,417 62.20%
-
Tax Rate 55.59% 5.34% 24.74% 5.19% 11.40% 51.11% 62.43% -
Total Cost 53,255 -36,678 38,881 47,306 31,178 47,601 41,736 17.59%
-
Net Worth 148,816 140,743 40,641 32,938 25,714 -1,295,538 -15,691 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 148,816 140,743 40,641 32,938 25,714 -1,295,538 -15,691 -
NOSH 264,234 263,171 263,052 288,931 263,195 264,395 262,407 0.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.22% 155.45% 21.96% 21.88% 53.76% 4.81% 3.28% -
ROE 1.97% 73.06% 26.93% 40.23% 140.94% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.26 25.13 18.94 20.96 25.62 18.91 16.45 18.59%
EPS 1.11 39.07 4.16 5.03 13.77 0.91 0.54 61.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5632 0.5348 0.1545 0.114 0.0977 -4.90 -0.0598 -
Adjusted Per Share Value based on latest NOSH - 288,931
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.41 24.03 18.10 22.00 24.49 18.17 15.68 19.15%
EPS 1.07 37.35 3.98 4.81 13.17 0.87 0.51 63.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5407 0.5113 0.1477 0.1197 0.0934 -4.7067 -0.057 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.46 0.47 0.43 0.38 0.52 0.37 0.40 -
P/RPS 2.16 1.87 2.27 1.81 2.03 1.96 2.43 -7.53%
P/EPS 41.44 1.20 10.34 8.29 3.78 40.66 74.07 -32.03%
EY 2.41 83.13 9.67 12.07 26.48 2.46 1.35 47.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 2.78 3.33 5.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 -
Price 0.47 0.47 0.52 0.41 0.40 0.59 0.36 -
P/RPS 2.21 1.87 2.75 1.96 1.56 3.12 2.19 0.60%
P/EPS 42.34 1.20 12.50 8.94 2.90 64.84 66.67 -26.05%
EY 2.36 83.13 8.00 11.19 34.43 1.54 1.50 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 3.37 3.60 4.09 0.00 0.00 -

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