[FIAMMA] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 171.01%
YoY- -88.03%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA'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 44,363 53,007 51,503 62,005 49,792 48,261 52,418 -10.51%
PBT 2,342 -10,795 -2,378 -538 -435 2,112 1,858 16.67%
Tax -695 4,086 1,488 805 59 -489 -246 99.72%
NP 1,647 -6,709 -890 267 -376 1,623 1,612 1.44%
-
NP to SH 1,647 -6,709 -890 267 -376 1,623 1,612 1.44%
-
Tax Rate 29.68% - - - - 23.15% 13.24% -
Total Cost 42,716 59,716 52,393 61,738 50,168 46,638 50,806 -10.90%
-
Net Worth 119,323 119,683 122,584 122,653 89,993 81,782 81,652 28.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,520 - - - 1,849 2,107 - -
Div Payout % 153.06% - - - 0.00% 129.87% - -
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 119,323 119,683 122,584 122,653 89,993 81,782 81,652 28.74%
NOSH 84,030 84,283 83,962 83,437 61,639 42,155 42,088 58.48%
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 3.71% -12.66% -1.73% 0.43% -0.76% 3.36% 3.08% -
ROE 1.38% -5.61% -0.73% 0.22% -0.42% 1.98% 1.97% -
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 52.79 62.89 61.34 74.31 80.78 114.48 124.54 -43.54%
EPS 1.96 -7.96 -1.06 0.32 -0.61 3.85 3.83 -35.99%
DPS 3.00 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 1.42 1.42 1.46 1.47 1.46 1.94 1.94 -18.76%
Adjusted Per Share Value based on latest NOSH - 83,437
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.37 10.00 9.71 11.69 9.39 9.10 9.89 -10.51%
EPS 0.31 -1.27 -0.17 0.05 -0.07 0.31 0.30 2.20%
DPS 0.48 0.00 0.00 0.00 0.35 0.40 0.00 -
NAPS 0.225 0.2257 0.2312 0.2313 0.1697 0.1542 0.154 28.72%
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 1.82 0.98 0.81 0.93 0.94 1.12 1.91 -
P/RPS 3.45 1.56 1.32 1.25 1.16 0.98 1.53 71.87%
P/EPS 92.86 -12.31 -76.42 290.63 -154.10 29.09 49.87 51.29%
EY 1.08 -8.12 -1.31 0.34 -0.65 3.44 2.01 -33.88%
DY 1.65 0.00 0.00 0.00 3.19 4.46 0.00 -
P/NAPS 1.28 0.69 0.55 0.63 0.64 0.58 0.98 19.46%
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 28/08/03 28/05/03 28/02/03 04/12/02 14/08/02 21/05/02 -
Price 1.76 1.04 0.81 0.90 0.90 1.16 2.08 -
P/RPS 3.33 1.65 1.32 1.21 1.11 1.01 1.67 58.35%
P/EPS 89.80 -13.07 -76.42 281.25 -147.54 30.13 54.31 39.78%
EY 1.11 -7.65 -1.31 0.36 -0.68 3.32 1.84 -28.58%
DY 1.70 0.00 0.00 0.00 3.33 4.31 0.00 -
P/NAPS 1.24 0.73 0.55 0.61 0.62 0.60 1.07 10.31%

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