[FIAMMA] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 74.8%
YoY- 815.13%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 199,072 159,788 143,828 98,624 91,080 112,892 187,276 1.02%
PBT 26,068 17,604 17,204 8,184 2,064 -2,356 4,524 33.85%
Tax -6,868 -3,052 -3,192 -1,912 -1,784 -832 -1,848 24.43%
NP 19,200 14,552 14,012 6,272 280 -3,188 2,676 38.83%
-
NP to SH 16,548 13,756 12,192 5,564 608 -3,188 2,676 35.44%
-
Tax Rate 26.35% 17.34% 18.55% 23.36% 86.43% - 40.85% -
Total Cost 179,872 145,236 129,816 92,352 90,800 116,080 184,600 -0.43%
-
Net Worth 177,973 125,296 123,334 105,716 116,533 117,407 122,649 6.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 177,973 125,296 123,334 105,716 116,533 117,407 122,649 6.39%
NOSH 117,863 88,863 78,556 79,485 84,444 85,698 85,769 5.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.64% 9.11% 9.74% 6.36% 0.31% -2.82% 1.43% -
ROE 9.30% 10.98% 9.89% 5.26% 0.52% -2.72% 2.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 168.90 179.81 183.09 124.08 107.86 131.73 218.35 -4.18%
EPS 14.04 15.48 15.52 7.00 0.72 -3.72 3.12 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.41 1.57 1.33 1.38 1.37 1.43 0.91%
Adjusted Per Share Value based on latest NOSH - 79,485
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.54 30.14 27.13 18.60 17.18 21.29 35.32 1.02%
EPS 3.12 2.59 2.30 1.05 0.11 -0.60 0.50 35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3357 0.2363 0.2326 0.1994 0.2198 0.2214 0.2313 6.39%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.85 0.54 0.75 0.70 0.73 0.89 1.81 -
P/RPS 0.50 0.30 0.41 0.56 0.68 0.68 0.83 -8.09%
P/EPS 6.05 3.49 4.83 10.00 101.39 -23.92 58.01 -31.36%
EY 16.52 28.67 20.69 10.00 0.99 -4.18 1.72 45.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.48 0.53 0.53 0.65 1.27 -12.74%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 22/02/06 23/02/05 26/02/04 -
Price 0.72 0.60 0.74 0.73 0.72 0.92 1.83 -
P/RPS 0.43 0.33 0.40 0.59 0.67 0.70 0.84 -10.55%
P/EPS 5.13 3.88 4.77 10.43 100.00 -24.73 58.65 -33.34%
EY 19.50 25.80 20.97 9.59 1.00 -4.04 1.70 50.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.47 0.55 0.52 0.67 1.28 -15.06%

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