[KFIMA] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[KFIMA] KUMPULAN FIMA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 61.49%
YoY- 26.65%
Quarter Report
Latest QR
Upcoming QR
KFIMA's Result
KFIMA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 243,943 227,807 221,136 205,175 191,356 186,885 187,310 19.23%
PBT 178,045 74,340 63,572 -6,309 -41,452 -59,949 -61,984 -
Tax -14,789 -11,499 -10,257 -15,895 -15,829 -17,148 -16,530 -7.14%
NP 163,256 62,841 53,315 -22,204 -57,281 -77,097 -78,514 -
-
NP to SH 163,256 62,841 53,315 -21,971 -57,048 -76,864 -78,436 -
-
Tax Rate 8.31% 15.47% 16.13% - - - - -
Total Cost 80,687 164,966 167,821 227,379 248,637 263,982 265,824 -54.80%
-
Net Worth 140,743 40,641 32,938 25,714 -1,295,538 -15,691 27,822 194.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 140,743 40,641 32,938 25,714 -1,295,538 -15,691 27,822 194.39%
NOSH 263,171 263,052 288,931 263,195 264,395 262,407 262,971 0.05%
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 66.92% 27.59% 24.11% -10.82% -29.93% -41.25% -41.92% -
ROE 116.00% 154.62% 161.86% -85.44% 0.00% 0.00% -281.92% -
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 92.69 86.60 76.54 77.96 72.37 71.22 71.23 19.17%
EPS 62.03 23.89 18.45 -8.35 -21.58 -29.29 -29.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5348 0.1545 0.114 0.0977 -4.90 -0.0598 0.1058 194.24%
Adjusted Per Share Value based on latest NOSH - 263,195
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 86.43 80.72 78.35 72.70 67.80 66.22 66.37 19.23%
EPS 57.84 22.27 18.89 -7.78 -20.21 -27.23 -27.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.144 0.1167 0.0911 -4.5903 -0.0556 0.0986 194.36%
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 0.47 0.43 0.38 0.52 0.37 0.40 0.43 -
P/RPS 0.51 0.50 0.50 0.67 0.51 0.56 0.60 -10.25%
P/EPS 0.76 1.80 2.06 -6.23 -1.71 -1.37 -1.44 -
EY 131.99 55.56 48.56 -16.05 -58.32 -73.23 -69.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.78 3.33 5.32 0.00 0.00 4.06 -63.88%
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 31/07/03 28/05/03 25/02/03 27/11/02 04/10/02 28/05/02 -
Price 0.47 0.52 0.41 0.40 0.59 0.36 0.42 -
P/RPS 0.51 0.60 0.54 0.51 0.82 0.51 0.59 -9.24%
P/EPS 0.76 2.18 2.22 -4.79 -2.73 -1.23 -1.41 -
EY 131.99 45.94 45.01 -20.87 -36.57 -81.37 -71.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 3.37 3.60 4.09 0.00 0.00 3.97 -63.33%

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