[FIAMMA] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	171,217	153,541	113,114	90,658	104,641	159,993	222,020	-4.23%
YoY %	11.51%	35.74%	24.77%	-13.36%	-34.60%	-27.94%	-	-
Horiz. %	77.12%	69.16%	50.95%	40.83%	47.13%	72.06%	100.00%	-
PBT	20,962	18,958	11,369	3,256	-2,388	1,081	-18,281	-
YoY %	10.57%	66.75%	249.17%	236.35%	-320.91%	105.91%	-	-
Horiz. %	-114.67%	-103.70%	-62.19%	-17.81%	13.06%	-5.91%	100.00%	-
Tax	-5,489	-4,242	-2,192	-1,245	-41	-1,138	8,505	-
YoY %	-29.40%	-93.52%	-76.06%	-2,936.59%	96.40%	-113.38%	-	-
Horiz. %	-64.54%	-49.88%	-25.77%	-14.64%	-0.48%	-13.38%	100.00%	-
NP	15,473	14,716	9,177	2,010	-2,429	-57	-9,776	-
YoY %	5.14%	60.36%	356.57%	182.75%	-4,161.40%	99.42%	-	-
Horiz. %	-158.28%	-150.53%	-93.87%	-20.56%	24.85%	0.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,545	12,680	8,446	2,189	-2,285	-57	-9,776	-
YoY %	14.71%	50.13%	285.84%	195.80%	-3,908.77%	99.42%	-	-
Horiz. %	-148.78%	-129.71%	-86.40%	-22.39%	23.37%	0.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	22.38%	19.28%	38.24%	-	105.27%	-	-
YoY %	17.02%	16.08%	-49.58%	0.00%	-	0.00%	-	-
Horiz. %	24.88%	21.26%	18.31%	36.33%	-	100.00%	-	-
Total Cost	155,744	138,825	103,937	88,648	107,070	160,050	231,796	-6.40%
YoY %	12.19%	33.57%	17.25%	-17.21%	-33.10%	-30.95%	-	-
Horiz. %	67.19%	59.89%	44.84%	38.24%	46.19%	69.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,925	125,752	118,337	106,486	114,957	120,399	119,671	4.61%
YoY %	24.79%	6.27%	11.13%	-7.37%	-4.52%	0.61%	-	-
Horiz. %	131.13%	105.08%	98.89%	88.98%	96.06%	100.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	156,925	125,752	118,337	106,486	114,957	120,399	119,671	4.61%
YoY %	24.79%	6.27%	11.13%	-7.37%	-4.52%	0.61%	-	-
Horiz. %	131.13%	105.08%	98.89%	88.98%	96.06%	100.61%	100.00%	-
NOSH	108,224	78,595	78,891	81,287	85,789	85,999	84,275	4.25%
YoY %	37.70%	-0.38%	-2.95%	-5.25%	-0.24%	2.05%	-	-
Horiz. %	128.42%	93.26%	93.61%	96.45%	101.80%	102.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.04%	9.58%	8.11%	2.22%	-2.32%	-0.04%	-4.40%	-
YoY %	-5.64%	18.13%	265.32%	195.69%	-5,700.00%	99.09%	-	-
Horiz. %	-205.45%	-217.73%	-184.32%	-50.45%	52.73%	0.91%	100.00%	-
ROE	9.27%	10.08%	7.14%	2.06%	-1.99%	-0.05%	-8.17%	-
YoY %	-8.04%	41.18%	246.60%	203.52%	-3,880.00%	99.39%	-	-
Horiz. %	-113.46%	-123.38%	-87.39%	-25.21%	24.36%	0.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	158.21	195.36	143.38	111.53	121.97	186.04	263.44	-8.14%
YoY %	-19.02%	36.25%	28.56%	-8.56%	-34.44%	-29.38%	-	-
Horiz. %	60.06%	74.16%	54.43%	42.34%	46.30%	70.62%	100.00%	-
EPS	13.44	16.13	10.71	2.69	-2.67	-0.07	-11.60	-
YoY %	-16.68%	50.61%	298.14%	200.75%	-3,714.29%	99.40%	-	-
Horiz. %	-115.86%	-139.05%	-92.33%	-23.19%	23.02%	0.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.45	1.60	1.50	1.31	1.34	1.40	1.42	0.34%
YoY %	-9.38%	6.67%	14.50%	-2.24%	-4.29%	-1.41%	-	-
Horiz. %	102.11%	112.68%	105.63%	92.25%	94.37%	98.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 85,204
RPS	32.29	28.96	21.33	17.10	19.74	30.17	41.87	-4.23%
YoY %	11.50%	35.77%	24.74%	-13.37%	-34.57%	-27.94%	-	-
Horiz. %	77.12%	69.17%	50.94%	40.84%	47.15%	72.06%	100.00%	-
EPS	2.74	2.39	1.59	0.41	-0.43	-0.01	-1.84	-
YoY %	14.64%	50.31%	287.80%	195.35%	-4,200.00%	99.46%	-	-
Horiz. %	-148.91%	-129.89%	-86.41%	-22.28%	23.37%	0.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.296	0.2372	0.2232	0.2008	0.2168	0.2271	0.2257	4.61%
YoY %	24.79%	6.27%	11.16%	-7.38%	-4.54%	0.62%	-	-
Horiz. %	131.15%	105.10%	98.89%	88.97%	96.06%	100.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.60	0.60	1.09	0.90	0.85	1.26	0.98	-
P/RPS	0.38	0.31	0.76	0.81	0.70	0.68	0.37	0.44%
YoY %	22.58%	-59.21%	-6.17%	15.71%	2.94%	83.78%	-	-
Horiz. %	102.70%	83.78%	205.41%	218.92%	189.19%	183.78%	100.00%	-
P/EPS	4.46	3.72	10.18	33.42	-31.91	-1,890.00	-8.45	-
YoY %	19.89%	-63.46%	-69.54%	204.73%	98.31%	-22,266.86%	-	-
Horiz. %	-52.78%	-44.02%	-120.47%	-395.50%	377.63%	22,366.86%	100.00%	-
EY	22.40	26.89	9.82	2.99	-3.13	-0.05	-11.84	-
YoY %	-16.70%	173.83%	228.43%	195.53%	-6,160.00%	99.58%	-	-
Horiz. %	-189.19%	-227.11%	-82.94%	-25.25%	26.44%	0.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.38	0.73	0.69	0.63	0.90	0.69	-8.30%
YoY %	7.89%	-47.95%	5.80%	9.52%	-30.00%	30.43%	-	-
Horiz. %	59.42%	55.07%	105.80%	100.00%	91.30%	130.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	26/08/08	23/08/07	22/08/06	22/08/05	26/08/04	28/08/03	-
Price	0.64	0.67	0.82	0.65	0.82	1.16	1.04	-
P/RPS	0.40	0.34	0.57	0.58	0.67	0.62	0.39	0.42%
YoY %	17.65%	-40.35%	-1.72%	-13.43%	8.06%	58.97%	-	-
Horiz. %	102.56%	87.18%	146.15%	148.72%	171.79%	158.97%	100.00%	-
P/EPS	4.76	4.15	7.66	24.13	-30.78	-1,740.00	-8.97	-
YoY %	14.70%	-45.82%	-68.26%	178.40%	98.23%	-19,297.99%	-	-
Horiz. %	-53.07%	-46.27%	-85.40%	-269.01%	343.14%	19,397.99%	100.00%	-
EY	21.00	24.08	13.06	4.14	-3.25	-0.06	-11.15	-
YoY %	-12.79%	84.38%	215.46%	227.38%	-5,316.67%	99.46%	-	-
Horiz. %	-188.34%	-215.96%	-117.13%	-37.13%	29.15%	0.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.42	0.55	0.50	0.61	0.83	0.73	-8.08%
YoY %	4.76%	-23.64%	10.00%	-18.03%	-26.51%	13.70%	-	-
Horiz. %	60.27%	57.53%	75.34%	68.49%	83.56%	113.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos