[FITTERS] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -41.46%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 104,000 103,092 89,669 83,545 86,016 81,812 81,448 17.75%
PBT 2,258 4,020 4,415 4,402 5,901 8,038 6,658 -51.46%
Tax -936 -1,483 -1,539 -1,610 -1,132 -1,149 -573 38.82%
NP 1,322 2,537 2,876 2,792 4,769 6,889 6,085 -63.96%
-
NP to SH 1,322 2,537 2,876 2,792 4,769 6,889 5,939 -63.37%
-
Tax Rate 41.45% 36.89% 34.86% 36.57% 19.18% 14.29% 8.61% -
Total Cost 102,678 100,555 86,793 80,753 81,247 74,923 75,363 22.96%
-
Net Worth 36,625 51,146 35,699 25,105 25,106 25,124 31,994 9.45%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 36,625 51,146 35,699 25,105 25,106 25,124 31,994 9.45%
NOSH 37,777 37,804 37,733 25,105 25,106 25,124 25,142 31.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.27% 2.46% 3.21% 3.34% 5.54% 8.42% 7.47% -
ROE 3.61% 4.96% 8.06% 11.12% 19.00% 27.42% 18.56% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 275.29 272.69 237.64 332.78 342.61 325.62 323.94 -10.30%
EPS 3.50 6.71 7.62 11.12 19.00 27.42 23.62 -72.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9695 1.3529 0.9461 1.00 1.00 1.00 1.2725 -16.62%
Adjusted Per Share Value based on latest NOSH - 25,105
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.40 4.36 3.80 3.54 3.64 3.46 3.45 17.65%
EPS 0.06 0.11 0.12 0.12 0.20 0.29 0.25 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0217 0.0151 0.0106 0.0106 0.0106 0.0135 9.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.24 0.22 0.22 0.38 0.44 0.41 0.32 -
P/RPS 0.09 0.08 0.09 0.11 0.13 0.13 0.10 -6.80%
P/EPS 6.86 3.28 2.89 3.42 2.32 1.50 1.35 196.45%
EY 14.58 30.50 34.65 29.27 43.17 66.88 73.82 -66.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.16 0.23 0.38 0.44 0.41 0.25 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 27/02/03 25/11/02 27/08/02 30/05/02 26/02/02 -
Price 0.24 0.18 0.19 0.20 0.44 0.47 0.30 -
P/RPS 0.09 0.07 0.08 0.06 0.13 0.14 0.09 0.00%
P/EPS 6.86 2.68 2.49 1.80 2.32 1.71 1.27 208.80%
EY 14.58 37.28 40.12 55.61 43.17 58.34 78.74 -67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.13 0.20 0.20 0.44 0.47 0.24 2.76%

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