[FITTERS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 94.82%
YoY- -42.18%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 95,901 95,284 53,989 79,809 58,477 56,380 31,758 20.21%
PBT 12,272 7,736 4,932 2,994 4,485 6,741 248 91.54%
Tax -2,780 -1,962 -1,496 -1,227 -1,429 -538 -248 49.57%
NP 9,492 5,774 3,436 1,767 3,056 6,203 0 -
-
NP to SH 9,426 5,779 3,436 1,767 3,056 6,203 -22 -
-
Tax Rate 22.65% 25.36% 30.33% 40.98% 31.86% 7.98% 100.00% -
Total Cost 86,409 89,510 50,553 78,042 55,421 50,177 31,758 18.14%
-
Net Worth 81,799 41,456 47,038 38,013 34,955 32,175 17,483 29.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 1,658 1,657 778 - - - -
Div Payout % - 28.69% 48.25% 44.05% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 81,799 41,456 47,038 38,013 34,955 32,175 17,483 29.31%
NOSH 124,296 41,456 41,447 38,920 25,131 25,123 20,000 35.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.90% 6.06% 6.36% 2.21% 5.23% 11.00% 0.00% -
ROE 11.52% 13.94% 7.30% 4.65% 8.74% 19.28% -0.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.15 229.84 130.26 205.06 232.68 224.41 158.79 -11.33%
EPS 7.58 4.65 8.29 4.54 12.16 24.69 -0.11 -
DPS 0.00 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 0.6581 1.00 1.1349 0.9767 1.3909 1.2807 0.8742 -4.62%
Adjusted Per Share Value based on latest NOSH - 38,914
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.07 4.05 2.29 3.39 2.48 2.39 1.35 20.18%
EPS 0.40 0.25 0.15 0.08 0.13 0.26 0.00 -
DPS 0.00 0.07 0.07 0.03 0.00 0.00 0.00 -
NAPS 0.0347 0.0176 0.02 0.0161 0.0148 0.0137 0.0074 29.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.40 0.39 0.20 0.38 0.19 0.31 -
P/RPS 0.58 0.17 0.30 0.10 0.16 0.08 0.20 19.40%
P/EPS 5.93 2.87 4.70 4.41 3.13 0.77 -281.82 -
EY 16.85 34.85 21.26 22.70 32.00 129.95 -0.35 -
DY 0.00 10.00 10.26 10.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.34 0.20 0.27 0.15 0.35 11.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 21/11/01 27/11/00 -
Price 0.52 0.40 0.38 0.22 0.20 0.22 0.28 -
P/RPS 0.67 0.17 0.29 0.11 0.09 0.10 0.18 24.47%
P/EPS 6.86 2.87 4.58 4.85 1.64 0.89 -254.55 -
EY 14.58 34.85 21.82 20.64 60.80 112.23 -0.39 -
DY 0.00 10.00 10.53 9.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.40 0.33 0.23 0.14 0.17 0.32 16.24%

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