[FIAMMA] YoY TTM Result on 30-Jun-2003 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -1335.26%
YoY- -217.82%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 90,101 111,119 164,358 216,307 209,459 165,148 143,578 -7.46%
PBT 1,644 -3,185 3,153 -14,146 8,533 5,700 7,263 -21.92%
Tax -892 -83 -1,549 6,438 -1,991 -1,378 -1,890 -11.75%
NP 752 -3,268 1,604 -7,708 6,542 4,322 5,373 -27.93%
-
NP to SH 1,703 -3,460 1,604 -7,708 6,542 4,322 5,373 -17.42%
-
Tax Rate 54.26% - 49.13% - 23.33% 24.18% 26.02% -
Total Cost 89,349 114,387 162,754 224,015 202,917 160,826 138,205 -7.00%
-
Net Worth 111,617 115,071 122,499 119,683 81,782 76,655 72,928 7.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,307 1,290 2,520 1,849 4,211 2,095 2,105 -7.63%
Div Payout % 76.76% 0.00% 157.16% 0.00% 64.37% 48.50% 39.18% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 111,617 115,071 122,499 119,683 81,782 76,655 72,928 7.34%
NOSH 85,204 85,874 87,500 84,283 42,155 42,118 42,400 12.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.83% -2.94% 0.98% -3.56% 3.12% 2.62% 3.74% -
ROE 1.53% -3.01% 1.31% -6.44% 8.00% 5.64% 7.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.75 129.40 187.84 256.64 496.87 392.10 338.63 -17.62%
EPS 2.00 -4.03 1.83 -9.15 15.52 10.26 12.67 -26.47%
DPS 1.53 1.50 2.88 2.19 10.00 5.00 5.00 -17.90%
NAPS 1.31 1.34 1.40 1.42 1.94 1.82 1.72 -4.43%
Adjusted Per Share Value based on latest NOSH - 84,283
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.99 20.96 31.00 40.80 39.50 31.15 27.08 -7.47%
EPS 0.32 -0.65 0.30 -1.45 1.23 0.82 1.01 -17.42%
DPS 0.25 0.24 0.48 0.35 0.79 0.40 0.40 -7.53%
NAPS 0.2105 0.217 0.231 0.2257 0.1542 0.1446 0.1375 7.35%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.90 0.85 1.26 0.98 1.12 1.48 2.22 -
P/RPS 0.85 0.66 0.67 0.38 0.23 0.38 0.66 4.30%
P/EPS 45.03 -21.10 68.73 -10.72 7.22 14.42 17.52 17.02%
EY 2.22 -4.74 1.45 -9.33 13.86 6.93 5.71 -14.56%
DY 1.70 1.76 2.29 2.24 8.93 3.38 2.25 -4.56%
P/NAPS 0.69 0.63 0.90 0.69 0.58 0.81 1.29 -9.89%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 22/08/05 26/08/04 28/08/03 14/08/02 24/08/01 29/08/00 -
Price 0.65 0.82 1.16 1.04 1.16 1.39 2.39 -
P/RPS 0.61 0.63 0.62 0.41 0.23 0.35 0.71 -2.49%
P/EPS 32.52 -20.35 63.28 -11.37 7.47 13.55 18.86 9.50%
EY 3.07 -4.91 1.58 -8.79 13.38 7.38 5.30 -8.69%
DY 2.36 1.83 2.48 2.11 8.62 3.60 2.09 2.04%
P/NAPS 0.50 0.61 0.83 0.73 0.60 0.76 1.39 -15.66%

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