[FIAMMA] QoQ TTM 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- -38.57%
YoY- -45.88%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA'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 210,878 216,307 211,561 212,476 211,473 209,459 201,320 3.13%
PBT -11,369 -14,146 -1,239 2,997 6,579 8,533 8,077 -
Tax 5,684 6,438 1,863 129 -1,490 -1,991 -1,667 -
NP -5,685 -7,708 624 3,126 5,089 6,542 6,410 -
-
NP to SH -5,685 -7,708 624 3,126 5,089 6,542 6,410 -
-
Tax Rate - - - -4.30% 22.65% 23.33% 20.64% -
Total Cost 216,563 224,015 210,937 209,350 206,384 202,917 194,910 7.26%
-
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 3,956 3,956 3,956 4,211 2,103 12.80%
Div Payout % 0.00% 0.00% 634.13% 126.58% 77.76% 64.37% 32.82% -
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 -2.70% -3.56% 0.29% 1.47% 2.41% 3.12% 3.18% -
ROE -4.76% -6.44% 0.51% 2.55% 5.65% 8.00% 7.85% -
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 250.95 256.64 251.97 254.65 343.08 496.87 478.32 -34.92%
EPS -6.77 -9.15 0.74 3.75 8.26 15.52 15.23 -
DPS 3.00 2.19 4.71 4.74 6.42 10.00 5.00 -28.84%
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 39.77 40.80 39.90 40.07 39.88 39.50 37.97 3.13%
EPS -1.07 -1.45 0.12 0.59 0.96 1.23 1.21 -
DPS 0.48 0.35 0.75 0.75 0.75 0.79 0.40 12.91%
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 0.73 0.38 0.32 0.37 0.27 0.23 0.40 49.28%
P/EPS -26.90 -10.72 108.99 24.82 11.39 7.22 12.54 -
EY -3.72 -9.33 0.92 4.03 8.78 13.86 7.97 -
DY 1.65 2.24 5.82 5.10 6.83 8.93 2.62 -26.50%
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 0.70 0.41 0.32 0.35 0.26 0.23 0.43 38.34%
P/EPS -26.01 -11.37 108.99 24.02 10.90 7.47 13.66 -
EY -3.84 -8.79 0.92 4.16 9.17 13.38 7.32 -
DY 1.70 2.11 5.82 5.27 7.13 8.62 2.40 -20.52%
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