[FIAMMA] QoQ Quarter Result on 31-Dec-2003 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -59.38%
YoY- 150.56%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,638 37,838 35,338 46,819 44,363 53,007 51,503 -26.16%
PBT -1,394 373 -693 1,131 2,342 -10,795 -2,378 -29.88%
Tax -352 -233 -159 -462 -695 4,086 1,488 -
NP -1,746 140 -852 669 1,647 -6,709 -890 56.51%
-
NP to SH -1,746 140 -852 669 1,647 -6,709 -890 56.51%
-
Tax Rate - 62.47% - 40.85% 29.68% - - -
Total Cost 34,384 37,698 36,190 46,150 42,716 59,716 52,393 -24.42%
-
Net Worth 117,833 122,499 122,206 122,649 119,323 119,683 122,584 -2.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,290 - - - 2,520 - - -
Div Payout % 0.00% - - - 153.06% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 117,833 122,499 122,206 122,649 119,323 119,683 122,584 -2.59%
NOSH 86,009 87,500 86,060 85,769 84,030 84,283 83,962 1.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.35% 0.37% -2.41% 1.43% 3.71% -12.66% -1.73% -
ROE -1.48% 0.11% -0.70% 0.55% 1.38% -5.61% -0.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.95 43.24 41.06 54.59 52.79 62.89 61.34 -27.32%
EPS -2.03 0.16 -0.99 0.78 1.96 -7.96 -1.06 54.03%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.37 1.40 1.42 1.43 1.42 1.42 1.46 -4.14%
Adjusted Per Share Value based on latest NOSH - 85,769
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.16 7.14 6.66 8.83 8.37 10.00 9.71 -26.10%
EPS -0.33 0.03 -0.16 0.13 0.31 -1.27 -0.17 55.42%
DPS 0.24 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.2222 0.231 0.2305 0.2313 0.225 0.2257 0.2312 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.05 1.26 1.52 1.81 1.82 0.98 0.81 -
P/RPS 2.77 2.91 3.70 3.32 3.45 1.56 1.32 63.68%
P/EPS -51.72 787.50 -153.54 232.05 92.86 -12.31 -76.42 -22.86%
EY -1.93 0.13 -0.65 0.43 1.08 -8.12 -1.31 29.38%
DY 1.43 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.77 0.90 1.07 1.27 1.28 0.69 0.55 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 -
Price 0.96 1.16 1.28 1.83 1.76 1.04 0.81 -
P/RPS 2.53 2.68 3.12 3.35 3.33 1.65 1.32 54.11%
P/EPS -47.29 725.00 -129.29 234.62 89.80 -13.07 -76.42 -27.31%
EY -2.11 0.14 -0.77 0.43 1.11 -7.65 -1.31 37.28%
DY 1.56 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.70 0.83 0.90 1.28 1.24 0.73 0.55 17.39%

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