[FIAMMA] YoY Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -3020.37%
YoY- 68.53%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 121,429 91,963 100,588 152,633 210,878 211,473 172,489 -5.67%
PBT 12,552 4,124 -2,589 -583 -11,369 6,579 6,242 12.34%
Tax -2,629 -988 11 -1,206 5,684 -1,490 -1,258 13.06%
NP 9,923 3,136 -2,578 -1,789 -5,685 5,089 4,984 12.15%
-
NP to SH 8,994 3,183 -1,653 -1,789 -5,685 5,089 4,984 10.33%
-
Tax Rate 20.94% 23.96% - - - 22.65% 20.15% -
Total Cost 111,506 88,827 103,166 154,422 216,563 206,384 167,505 -6.55%
-
Net Worth 120,603 108,586 114,767 117,269 119,595 69,699 77,940 7.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,941 1,657 1,284 1,283 2,526 1,432 - -
Div Payout % 43.82% 52.08% 0.00% 0.00% 0.00% 28.14% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 120,603 108,586 114,767 117,269 119,595 69,699 77,940 7.54%
NOSH 78,825 82,890 85,647 85,598 84,222 47,739 42,130 11.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.17% 3.41% -2.56% -1.17% -2.70% 2.41% 2.89% -
ROE 7.46% 2.93% -1.44% -1.53% -4.75% 7.30% 6.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 154.05 110.94 117.44 178.31 250.38 442.98 409.42 -15.02%
EPS 11.41 3.84 -1.93 -2.09 -6.75 10.66 11.83 -0.60%
DPS 5.00 2.00 1.50 1.50 3.00 3.00 0.00 -
NAPS 1.53 1.31 1.34 1.37 1.42 1.46 1.85 -3.11%
Adjusted Per Share Value based on latest NOSH - 86,009
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.90 17.34 18.97 28.79 39.77 39.88 32.53 -5.68%
EPS 1.70 0.60 -0.31 -0.34 -1.07 0.96 0.94 10.37%
DPS 0.74 0.31 0.24 0.24 0.48 0.27 0.00 -
NAPS 0.2275 0.2048 0.2165 0.2212 0.2256 0.1315 0.147 7.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.81 0.75 0.75 1.05 1.82 0.94 1.29 -
P/RPS 0.53 0.68 0.64 0.59 0.73 0.21 0.32 8.76%
P/EPS 7.10 19.53 -38.86 -50.24 -26.96 8.82 10.90 -6.89%
EY 14.09 5.12 -2.57 -1.99 -3.71 11.34 9.17 7.41%
DY 6.17 2.67 2.00 1.43 1.65 3.19 0.00 -
P/NAPS 0.53 0.57 0.56 0.77 1.28 0.64 0.70 -4.52%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 23/11/06 29/11/05 23/11/04 19/11/03 04/12/02 29/11/01 -
Price 0.85 0.76 0.80 0.96 1.76 0.90 1.40 -
P/RPS 0.55 0.69 0.68 0.54 0.70 0.20 0.34 8.34%
P/EPS 7.45 19.79 -41.45 -45.93 -26.07 8.44 11.83 -7.41%
EY 13.42 5.05 -2.41 -2.18 -3.84 11.84 8.45 8.01%
DY 5.88 2.63 1.87 1.56 1.70 3.33 0.00 -
P/NAPS 0.56 0.58 0.60 0.70 1.24 0.62 0.76 -4.96%

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