[FIMACOR] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -51.63%
YoY- -42.14%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 44,422 49,875 28,881 25,055 39,670 27,907 28,080 7.94%
PBT 10,933 15,879 9,160 3,741 6,085 5,620 -960 -
Tax -3,775 -4,403 -2,162 -1,286 -1,842 -2,232 960 -
NP 7,158 11,476 6,998 2,455 4,243 3,388 0 -
-
NP to SH 7,158 11,476 6,998 2,455 4,243 3,388 -2,565 -
-
Tax Rate 34.53% 27.73% 23.60% 34.38% 30.27% 39.72% - -
Total Cost 37,264 38,399 21,883 22,600 35,427 24,519 28,080 4.82%
-
Net Worth 195,218 172,420 151,455 133,979 125,431 121,222 110,449 9.95%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 5,421 - - - -
Div Payout % - - - 220.82% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 195,218 172,420 151,455 133,979 125,431 121,222 110,449 9.95%
NOSH 81,340 80,195 77,669 77,444 77,427 31,082 30,903 17.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.11% 23.01% 24.23% 9.80% 10.70% 12.14% 0.00% -
ROE 3.67% 6.66% 4.62% 1.83% 3.38% 2.79% -2.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 54.61 62.19 37.18 32.35 51.24 89.78 90.86 -8.13%
EPS 8.80 14.31 9.01 3.17 5.48 10.90 -8.30 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.40 2.15 1.95 1.73 1.62 3.90 3.574 -6.41%
Adjusted Per Share Value based on latest NOSH - 77,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.11 20.34 11.78 10.22 16.17 11.38 11.45 7.93%
EPS 2.92 4.68 2.85 1.00 1.73 1.38 -1.05 -
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 0.796 0.703 0.6175 0.5463 0.5114 0.4943 0.4503 9.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.40 1.98 1.67 1.31 1.00 1.17 0.72 -
P/RPS 4.39 3.18 4.49 4.05 1.95 1.30 0.79 33.07%
P/EPS 27.27 13.84 18.53 41.32 18.25 10.73 -8.67 -
EY 3.67 7.23 5.40 2.42 5.48 9.32 -11.53 -
DY 0.00 0.00 0.00 5.34 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.86 0.76 0.62 0.30 0.20 30.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 06/02/06 24/01/05 19/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.36 2.00 1.78 1.44 1.00 1.39 0.76 -
P/RPS 4.32 3.22 4.79 4.45 1.95 1.55 0.84 31.36%
P/EPS 26.82 13.98 19.76 45.43 18.25 12.75 -9.16 -
EY 3.73 7.16 5.06 2.20 5.48 7.84 -10.92 -
DY 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.91 0.83 0.62 0.36 0.21 29.25%

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