[FITTERS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.01%
YoY- -51.57%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS'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 111,001 104,000 103,092 89,669 83,545 86,016 81,812 22.53%
PBT 2,924 2,258 4,020 4,415 4,402 5,901 8,038 -49.00%
Tax -1,337 -936 -1,483 -1,539 -1,610 -1,132 -1,149 10.62%
NP 1,587 1,322 2,537 2,876 2,792 4,769 6,889 -62.38%
-
NP to SH 1,587 1,322 2,537 2,876 2,792 4,769 6,889 -62.38%
-
Tax Rate 45.73% 41.45% 36.89% 34.86% 36.57% 19.18% 14.29% -
Total Cost 109,414 102,678 100,555 86,793 80,753 81,247 74,923 28.68%
-
Net Worth 38,007 36,625 51,146 35,699 25,105 25,106 25,124 31.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 778 - - - - - - -
Div Payout % 49.04% - - - - - - -
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 38,007 36,625 51,146 35,699 25,105 25,106 25,124 31.74%
NOSH 38,914 37,777 37,804 37,733 25,105 25,106 25,124 33.83%
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 1.43% 1.27% 2.46% 3.21% 3.34% 5.54% 8.42% -
ROE 4.18% 3.61% 4.96% 8.06% 11.12% 19.00% 27.42% -
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 285.25 275.29 272.69 237.64 332.78 342.61 325.62 -8.43%
EPS 4.08 3.50 6.71 7.62 11.12 19.00 27.42 -71.88%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9767 0.9695 1.3529 0.9461 1.00 1.00 1.00 -1.55%
Adjusted Per Share Value based on latest NOSH - 37,733
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.72 4.42 4.38 3.81 3.55 3.65 3.48 22.50%
EPS 0.07 0.06 0.11 0.12 0.12 0.20 0.29 -61.19%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0156 0.0217 0.0152 0.0107 0.0107 0.0107 31.27%
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 0.20 0.24 0.22 0.22 0.38 0.44 0.41 -
P/RPS 0.07 0.09 0.08 0.09 0.11 0.13 0.13 -33.78%
P/EPS 4.90 6.86 3.28 2.89 3.42 2.32 1.50 120.00%
EY 20.39 14.58 30.50 34.65 29.27 43.17 66.88 -54.66%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.16 0.23 0.38 0.44 0.41 -38.00%
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 20/11/03 26/08/03 29/05/03 27/02/03 25/11/02 27/08/02 30/05/02 -
Price 0.22 0.24 0.18 0.19 0.20 0.44 0.47 -
P/RPS 0.08 0.09 0.07 0.08 0.06 0.13 0.14 -31.11%
P/EPS 5.39 6.86 2.68 2.49 1.80 2.32 1.71 114.82%
EY 18.54 14.58 37.28 40.12 55.61 43.17 58.34 -53.39%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.13 0.20 0.20 0.44 0.47 -37.87%

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