[FIAMMA] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -81.95%
YoY- 38.39%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 100,588 111,119 123,826 134,037 152,633 164,358 179,527 -32.01%
PBT -2,589 -3,185 -1,855 -2,303 -583 3,153 -8,015 -52.88%
Tax 311 -83 -237 -952 -1,206 -1,549 2,770 -76.69%
NP -2,278 -3,268 -2,092 -3,255 -1,789 1,604 -5,245 -42.62%
-
NP to SH -1,653 -3,460 -2,092 -3,255 -1,789 1,604 -5,245 -53.65%
-
Tax Rate - - - - - 49.13% - -
Total Cost 102,866 114,387 125,918 137,292 154,422 162,754 184,772 -32.30%
-
Net Worth 116,771 115,071 85,797 117,407 117,833 122,499 122,206 -2.98%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,307 1,290 1,290 1,290 1,290 2,520 2,520 -35.42%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 157.16% 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 116,771 115,071 85,797 117,407 117,833 122,499 122,206 -2.98%
NOSH 87,142 85,874 85,797 85,698 86,009 87,500 86,060 0.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.26% -2.94% -1.69% -2.43% -1.17% 0.98% -2.92% -
ROE -1.42% -3.01% -2.44% -2.77% -1.52% 1.31% -4.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.43 129.40 144.32 156.40 177.46 187.84 208.61 -32.57%
EPS -1.90 -4.03 -2.44 -3.80 -2.08 1.83 -6.09 -53.96%
DPS 1.50 1.50 1.50 1.51 1.50 2.88 2.93 -35.97%
NAPS 1.34 1.34 1.00 1.37 1.37 1.40 1.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 85,698
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.97 20.96 23.35 25.28 28.79 31.00 33.86 -32.01%
EPS -0.31 -0.65 -0.39 -0.61 -0.34 0.30 -0.99 -53.85%
DPS 0.25 0.24 0.24 0.24 0.24 0.48 0.48 -35.24%
NAPS 0.2202 0.217 0.1618 0.2214 0.2222 0.231 0.2305 -2.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.75 0.85 0.90 0.89 1.05 1.26 1.52 -
P/RPS 0.65 0.66 0.62 0.57 0.59 0.67 0.73 -7.43%
P/EPS -39.54 -21.10 -36.91 -23.43 -50.48 68.73 -24.94 35.92%
EY -2.53 -4.74 -2.71 -4.27 -1.98 1.45 -4.01 -26.41%
DY 2.00 1.76 1.67 1.69 1.43 2.29 1.93 2.40%
P/NAPS 0.56 0.63 0.90 0.65 0.77 0.90 1.07 -35.03%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 25/05/05 23/02/05 23/11/04 26/08/04 27/05/04 -
Price 0.80 0.82 0.89 0.92 0.96 1.16 1.28 -
P/RPS 0.69 0.63 0.62 0.59 0.54 0.62 0.61 8.55%
P/EPS -42.17 -20.35 -36.50 -24.22 -46.15 63.28 -21.00 59.10%
EY -2.37 -4.91 -2.74 -4.13 -2.17 1.58 -4.76 -37.15%
DY 1.87 1.83 1.69 1.64 1.56 2.48 2.29 -12.62%
P/NAPS 0.60 0.61 0.89 0.67 0.70 0.83 0.90 -23.66%

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