[FITTERS] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 358.33%
YoY- -42.16%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 35,654 28,001 23,287 28,521 31,192 21,000 22,379 36.29%
PBT 4,788 1,856 133 1,005 -70 1,190 1,895 85.19%
Tax -256 -996 309 -540 -110 -595 -238 4.96%
NP 4,532 860 442 465 -180 595 1,657 95.21%
-
NP to SH 4,532 860 442 465 -180 595 1,657 95.21%
-
Tax Rate 5.35% 53.66% -232.33% 53.73% - 50.00% 12.56% -
Total Cost 31,122 27,141 22,845 28,056 31,372 20,405 20,722 31.04%
-
Net Worth 42,984 38,007 36,625 51,146 35,699 34,919 34,314 16.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 778 - - - - - -
Div Payout % - 90.50% - - - - - -
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 42,984 38,007 36,625 51,146 35,699 34,919 34,314 16.15%
NOSH 39,576 38,914 37,777 37,804 37,733 25,105 25,106 35.33%
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 12.71% 3.07% 1.90% 1.63% -0.58% 2.83% 7.40% -
ROE 10.54% 2.26% 1.21% 0.91% -0.50% 1.70% 4.83% -
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 90.09 71.96 61.64 75.44 82.66 83.65 89.14 0.70%
EPS 11.44 2.21 1.17 1.23 -0.48 2.37 6.60 44.15%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0861 0.9767 0.9695 1.3529 0.9461 1.3909 1.3668 -14.17%
Adjusted Per Share Value based on latest NOSH - 37,804
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.51 1.19 0.99 1.21 1.32 0.89 0.95 36.08%
EPS 0.19 0.04 0.02 0.02 -0.01 0.03 0.07 94.22%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0161 0.0155 0.0217 0.0151 0.0148 0.0145 16.31%
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 0.25 0.20 0.24 0.22 0.22 0.38 0.44 -
P/RPS 0.28 0.28 0.39 0.29 0.27 0.45 0.49 -31.06%
P/EPS 2.18 9.05 20.51 17.89 -46.12 16.03 6.67 -52.45%
EY 45.80 11.05 4.88 5.59 -2.17 6.24 15.00 110.03%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.25 0.16 0.23 0.27 0.32 -19.71%
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 26/02/04 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 27/08/02 -
Price 0.46 0.22 0.24 0.18 0.19 0.20 0.44 -
P/RPS 0.51 0.31 0.39 0.24 0.23 0.24 0.49 2.69%
P/EPS 4.02 9.95 20.51 14.63 -39.83 8.44 6.67 -28.58%
EY 24.89 10.05 4.88 6.83 -2.51 11.85 15.00 40.03%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.25 0.13 0.20 0.14 0.32 19.81%

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