[FIAMMA] YoY Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -79.01%
YoY- -88.03%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 91,080 112,892 187,276 248,020 244,008 189,352 150,532 0.53%
PBT 2,064 -2,356 4,524 -2,152 12,176 7,428 10,616 1.75%
Tax -1,784 -832 -1,848 3,220 -3,256 -1,676 -3,180 0.61%
NP 280 -3,188 2,676 1,068 8,920 5,752 7,436 3.54%
-
NP to SH 608 -3,188 2,676 1,068 8,920 5,752 7,436 2.69%
-
Tax Rate 86.43% - 40.85% - 26.74% 22.56% 29.95% -
Total Cost 90,800 116,080 184,600 246,952 235,088 183,600 143,096 0.48%
-
Net Worth 116,533 117,407 122,649 122,653 80,094 75,062 71,240 -0.52%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 116,533 117,407 122,649 122,653 80,094 75,062 71,240 -0.52%
NOSH 84,444 85,698 85,769 83,437 42,155 42,170 42,154 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.31% -2.82% 1.43% 0.43% 3.66% 3.04% 4.94% -
ROE 0.52% -2.72% 2.18% 0.87% 11.14% 7.66% 10.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 107.86 131.73 218.35 297.25 578.84 449.02 357.10 1.28%
EPS 0.72 -3.72 3.12 1.28 21.16 13.64 17.64 3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.43 1.47 1.90 1.78 1.69 0.21%
Adjusted Per Share Value based on latest NOSH - 83,437
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.18 21.29 35.32 46.78 46.02 35.71 28.39 0.53%
EPS 0.11 -0.60 0.50 0.20 1.68 1.08 1.40 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2214 0.2313 0.2313 0.1511 0.1416 0.1344 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.73 0.89 1.81 0.93 1.66 1.80 0.00 -
P/RPS 0.68 0.68 0.83 0.31 0.29 0.40 0.00 -100.00%
P/EPS 101.39 -23.92 58.01 72.66 7.84 13.20 0.00 -100.00%
EY 0.99 -4.18 1.72 1.38 12.75 7.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 1.27 0.63 0.87 1.01 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 26/02/04 28/02/03 26/02/02 26/02/01 25/02/00 -
Price 0.72 0.92 1.83 0.90 1.88 1.67 2.62 -
P/RPS 0.67 0.70 0.84 0.30 0.32 0.37 0.73 0.09%
P/EPS 100.00 -24.73 58.65 70.31 8.88 12.24 14.85 -2.00%
EY 1.00 -4.04 1.70 1.42 11.26 8.17 6.73 2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 1.28 0.61 0.99 0.94 1.55 1.16%

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