[FITTERS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -86.89%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 31,539 22,074 16,429 15,486 35,654 28,001 23,287 22.29%
PBT 4,408 2,792 1,376 764 4,788 1,856 133 920.90%
Tax -684 -963 -363 -170 -256 -996 309 -
NP 3,724 1,829 1,013 594 4,532 860 442 311.38%
-
NP to SH 3,724 1,829 1,013 594 4,532 860 442 311.38%
-
Tax Rate 15.52% 34.49% 26.38% 22.25% 5.35% 53.66% -232.33% -
Total Cost 27,815 20,245 15,416 14,892 31,122 27,141 22,845 13.95%
-
Net Worth 50,837 47,068 46,481 45,526 42,984 38,007 36,625 24.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 1,658 - - - 778 - -
Div Payout % - 90.70% - - - 90.50% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 50,837 47,068 46,481 45,526 42,984 38,007 36,625 24.30%
NOSH 41,446 41,473 41,516 41,538 39,576 38,914 37,777 6.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.81% 8.29% 6.17% 3.84% 12.71% 3.07% 1.90% -
ROE 7.33% 3.89% 2.18% 1.30% 10.54% 2.26% 1.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 76.10 53.22 39.57 37.28 90.09 71.96 61.64 15.01%
EPS 8.69 4.41 2.44 1.43 11.44 2.21 1.17 278.37%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2266 1.1349 1.1196 1.096 1.0861 0.9767 0.9695 16.89%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.34 0.93 0.70 0.66 1.51 1.19 0.99 22.24%
EPS 0.16 0.08 0.04 0.03 0.19 0.04 0.02 297.48%
DPS 0.00 0.07 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0215 0.0199 0.0197 0.0193 0.0182 0.0161 0.0155 24.25%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.39 0.41 0.41 0.25 0.20 0.24 -
P/RPS 0.51 0.73 1.04 1.10 0.28 0.28 0.39 19.48%
P/EPS 4.34 8.84 16.80 28.67 2.18 9.05 20.51 -64.32%
EY 23.04 11.31 5.95 3.49 45.80 11.05 4.88 180.11%
DY 0.00 10.26 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.32 0.34 0.37 0.37 0.23 0.20 0.25 17.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 23/08/04 24/05/04 26/02/04 20/11/03 26/08/03 -
Price 0.42 0.38 0.38 0.37 0.46 0.22 0.24 -
P/RPS 0.55 0.71 0.96 0.99 0.51 0.31 0.39 25.62%
P/EPS 4.67 8.62 15.57 25.87 4.02 9.95 20.51 -62.54%
EY 21.39 11.61 6.42 3.86 24.89 10.05 4.88 166.63%
DY 0.00 10.53 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.34 0.33 0.34 0.34 0.42 0.23 0.25 22.63%

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