[FIAMMA] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 57.41%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 91,963 90,101 92,911 95,135 100,588 111,119 123,826 -17.97%
PBT 4,124 1,644 -349 -1,484 -2,589 -3,185 -1,855 -
Tax -988 -892 -800 73 311 -83 -237 158.79%
NP 3,136 752 -1,149 -1,411 -2,278 -3,268 -2,092 -
-
NP to SH 3,183 1,703 -360 -704 -1,653 -3,460 -2,092 -
-
Tax Rate 23.96% 54.26% - - - - - -
Total Cost 88,827 89,349 94,060 96,546 102,866 114,387 125,918 -20.73%
-
Net Worth 112,150 111,617 107,256 116,533 116,771 115,071 85,797 19.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,712 1,307 1,307 1,307 1,307 1,290 1,290 20.74%
Div Payout % 53.79% 76.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 112,150 111,617 107,256 116,533 116,771 115,071 85,797 19.53%
NOSH 85,611 85,204 81,874 84,444 87,142 85,874 85,797 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.41% 0.83% -1.24% -1.48% -2.26% -2.94% -1.69% -
ROE 2.84% 1.53% -0.34% -0.60% -1.42% -3.01% -2.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.42 105.75 113.48 112.66 115.43 129.40 144.32 -17.85%
EPS 3.72 2.00 -0.44 -0.83 -1.90 -4.03 -2.44 -
DPS 2.00 1.53 1.60 1.55 1.50 1.50 1.50 21.12%
NAPS 1.31 1.31 1.31 1.38 1.34 1.34 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 84,444
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.34 16.99 17.52 17.94 18.97 20.96 23.35 -17.97%
EPS 0.60 0.32 -0.07 -0.13 -0.31 -0.65 -0.39 -
DPS 0.32 0.25 0.25 0.25 0.25 0.24 0.24 21.12%
NAPS 0.2115 0.2105 0.2023 0.2198 0.2202 0.217 0.1618 19.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.90 0.70 0.73 0.75 0.85 0.90 -
P/RPS 0.70 0.85 0.62 0.65 0.65 0.66 0.62 8.41%
P/EPS 20.17 45.03 -159.20 -87.56 -39.54 -21.10 -36.91 -
EY 4.96 2.22 -0.63 -1.14 -2.53 -4.74 -2.71 -
DY 2.67 1.70 2.28 2.12 2.00 1.76 1.67 36.69%
P/NAPS 0.57 0.69 0.53 0.53 0.56 0.63 0.90 -26.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 26/05/06 22/02/06 29/11/05 22/08/05 25/05/05 -
Price 0.76 0.65 0.88 0.72 0.80 0.82 0.89 -
P/RPS 0.71 0.61 0.78 0.64 0.69 0.63 0.62 9.44%
P/EPS 20.44 32.52 -200.14 -86.36 -42.17 -20.35 -36.50 -
EY 4.89 3.07 -0.50 -1.16 -2.37 -4.91 -2.74 -
DY 2.63 2.36 1.81 2.15 1.87 1.83 1.69 34.25%
P/NAPS 0.58 0.50 0.67 0.52 0.60 0.61 0.89 -24.81%

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