[FITTERS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 170.54%
YoY- 77.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,242 65,860 64,419 31,915 51,808 37,477 32,909 11.20%
PBT 4,780 9,657 5,193 2,140 1,138 3,295 4,052 2.79%
Tax -974 -1,839 -1,186 -533 -231 -834 -421 14.99%
NP 3,806 7,818 4,007 1,607 907 2,461 3,631 0.78%
-
NP to SH 2,920 7,784 4,013 1,607 907 2,461 3,631 -3.56%
-
Tax Rate 20.38% 19.04% 22.84% 24.91% 20.30% 25.31% 10.39% -
Total Cost 58,436 58,042 60,412 30,308 50,901 35,016 29,278 12.20%
-
Net Worth 85,081 41,447 54,656 46,371 36,486 34,323 29,663 19.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,012 - - - - - - -
Div Payout % 171.67% - - - - - - -
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 85,081 41,447 54,656 46,371 36,486 34,323 29,663 19.18%
NOSH 125,321 41,447 41,456 41,417 37,634 25,112 25,128 30.69%
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 6.11% 11.87% 6.22% 5.04% 1.75% 6.57% 11.03% -
ROE 3.43% 18.78% 7.34% 3.47% 2.49% 7.17% 12.24% -
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 49.67 158.90 155.39 77.06 137.66 149.24 130.97 -14.91%
EPS 2.33 6.26 9.68 3.88 2.41 9.80 14.45 -26.21%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6789 1.00 1.3184 1.1196 0.9695 1.3668 1.1805 -8.80%
Adjusted Per Share Value based on latest NOSH - 41,516
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.64 2.80 2.74 1.36 2.20 1.59 1.40 11.14%
EPS 0.12 0.33 0.17 0.07 0.04 0.10 0.15 -3.64%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0176 0.0232 0.0197 0.0155 0.0146 0.0126 19.16%
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 0.53 0.37 0.41 0.41 0.24 0.44 0.16 -
P/RPS 1.07 0.23 0.26 0.53 0.17 0.29 0.12 43.97%
P/EPS 22.75 1.97 4.24 10.57 9.96 4.49 1.11 65.39%
EY 4.40 50.76 23.61 9.46 10.04 22.27 90.31 -39.55%
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.37 0.31 0.37 0.25 0.32 0.14 33.12%
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 15/08/07 28/08/06 29/08/05 23/08/04 26/08/03 27/08/02 21/08/01 -
Price 0.47 0.43 0.40 0.38 0.24 0.44 0.19 -
P/RPS 0.95 0.27 0.26 0.49 0.17 0.29 0.15 36.00%
P/EPS 20.17 2.29 4.13 9.79 9.96 4.49 1.31 57.69%
EY 4.96 43.68 24.20 10.21 10.04 22.27 76.05 -36.54%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.30 0.34 0.25 0.32 0.16 27.56%

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