[FITTERS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.0%
YoY- 2204.01%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 89,669 83,545 86,016 81,812 81,448 75,453 63,140 26.26%
PBT 4,415 4,402 5,901 8,038 6,658 6,869 4,196 3.44%
Tax -1,539 -1,610 -1,132 -1,149 -573 -402 -214 271.24%
NP 2,876 2,792 4,769 6,889 6,085 6,467 3,982 -19.45%
-
NP to SH 2,876 2,792 4,769 6,889 5,939 6,321 3,836 -17.42%
-
Tax Rate 34.86% 36.57% 19.18% 14.29% 8.61% 5.85% 5.10% -
Total Cost 86,793 80,753 81,247 74,923 75,363 68,986 59,158 29.02%
-
Net Worth 35,699 25,105 25,106 25,124 31,994 32,167 29,665 13.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 35,699 25,105 25,106 25,124 31,994 32,167 29,665 13.09%
NOSH 37,733 25,105 25,106 25,124 25,142 25,117 25,129 31.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.21% 3.34% 5.54% 8.42% 7.47% 8.57% 6.31% -
ROE 8.06% 11.12% 19.00% 27.42% 18.56% 19.65% 12.93% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 237.64 332.78 342.61 325.62 323.94 300.40 251.26 -3.63%
EPS 7.62 11.12 19.00 27.42 23.62 25.17 15.26 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9461 1.00 1.00 1.00 1.2725 1.2807 1.1805 -13.68%
Adjusted Per Share Value based on latest NOSH - 25,124
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.81 3.55 3.65 3.48 3.46 3.21 2.68 26.35%
EPS 0.12 0.12 0.20 0.29 0.25 0.27 0.16 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0107 0.0107 0.0107 0.0136 0.0137 0.0126 13.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.22 0.38 0.44 0.41 0.32 0.19 0.16 -
P/RPS 0.09 0.11 0.13 0.13 0.10 0.06 0.06 30.94%
P/EPS 2.89 3.42 2.32 1.50 1.35 0.75 1.05 96.03%
EY 34.65 29.27 43.17 66.88 73.82 132.45 95.40 -48.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.38 0.44 0.41 0.25 0.15 0.14 39.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 27/08/02 30/05/02 26/02/02 21/11/01 21/08/01 -
Price 0.19 0.20 0.44 0.47 0.30 0.22 0.19 -
P/RPS 0.08 0.06 0.13 0.14 0.09 0.07 0.08 0.00%
P/EPS 2.49 1.80 2.32 1.71 1.27 0.87 1.24 58.96%
EY 40.12 55.61 43.17 58.34 78.74 114.39 80.34 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.44 0.47 0.24 0.17 0.16 15.99%

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