[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 84.34%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 113,114 90,658 104,641 159,993 222,020 215,574 166,281 -6.21%
PBT 11,369 3,256 -2,388 1,081 -18,281 9,352 6,297 10.34%
Tax -2,192 -1,245 -41 -1,138 8,505 -2,065 -1,088 12.37%
NP 9,177 2,010 -2,429 -57 -9,776 7,286 5,209 9.89%
-
NP to SH 8,446 2,189 -2,285 -57 -9,776 7,286 5,209 8.38%
-
Tax Rate 19.28% 38.24% - 105.27% - 22.08% 17.28% -
Total Cost 103,937 88,648 107,070 160,050 231,796 208,288 161,072 -7.03%
-
Net Worth 118,337 106,486 114,957 120,399 119,671 81,743 76,624 7.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 2,809 - -
Div Payout % - - - - - 38.55% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 118,337 106,486 114,957 120,399 119,671 81,743 76,624 7.50%
NOSH 78,891 81,287 85,789 85,999 84,275 42,135 42,101 11.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.11% 2.22% -2.32% -0.04% -4.40% 3.38% 3.13% -
ROE 7.14% 2.06% -1.99% -0.05% -8.17% 8.91% 6.80% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 143.38 111.53 121.97 186.04 263.44 511.62 394.96 -15.53%
EPS 10.71 2.69 -2.67 -0.07 -11.60 17.29 12.37 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.50 1.31 1.34 1.40 1.42 1.94 1.82 -3.17%
Adjusted Per Share Value based on latest NOSH - 87,500
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.33 17.10 19.74 30.17 41.87 40.66 31.36 -6.21%
EPS 1.59 0.41 -0.43 -0.01 -1.84 1.37 0.98 8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.2232 0.2008 0.2168 0.2271 0.2257 0.1542 0.1445 7.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.09 0.90 0.85 1.26 0.98 1.12 1.48 -
P/RPS 0.76 0.81 0.70 0.68 0.37 0.22 0.37 12.74%
P/EPS 10.18 33.42 -31.91 -1,890.00 -8.45 6.48 11.96 -2.64%
EY 9.82 2.99 -3.13 -0.05 -11.84 15.44 8.36 2.71%
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.00 -
P/NAPS 0.73 0.69 0.63 0.90 0.69 0.58 0.81 -1.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 22/08/06 22/08/05 26/08/04 28/08/03 14/08/02 24/08/01 -
Price 0.82 0.65 0.82 1.16 1.04 1.16 1.39 -
P/RPS 0.57 0.58 0.67 0.62 0.39 0.23 0.35 8.46%
P/EPS 7.66 24.13 -30.78 -1,740.00 -8.97 6.71 11.23 -6.17%
EY 13.06 4.14 -3.25 -0.06 -11.15 14.91 8.90 6.59%
DY 0.00 0.00 0.00 0.00 0.00 5.75 0.00 -
P/NAPS 0.55 0.50 0.61 0.83 0.73 0.60 0.76 -5.24%

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