[FIAMMA] YoY TTM Result on 30-Jun-2004 [#3]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 130.58%
YoY- 120.81%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 108,805 90,101 111,119 164,358 216,307 209,459 165,148 -6.71%
PBT 10,209 1,644 -3,185 3,153 -14,146 8,533 5,700 10.19%
Tax -1,698 -892 -83 -1,549 6,438 -1,991 -1,378 3.53%
NP 8,511 752 -3,268 1,604 -7,708 6,542 4,322 11.95%
-
NP to SH 7,876 1,703 -3,460 1,604 -7,708 6,542 4,322 10.51%
-
Tax Rate 16.63% 54.26% - 49.13% - 23.33% 24.18% -
Total Cost 100,294 89,349 114,387 162,754 224,015 202,917 160,826 -7.56%
-
Net Worth 118,018 111,617 115,071 122,499 119,683 81,782 76,655 7.45%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,712 1,307 1,290 2,520 1,849 4,211 2,095 -3.30%
Div Payout % 21.74% 76.76% 0.00% 157.16% 0.00% 64.37% 48.50% -
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 118,018 111,617 115,071 122,499 119,683 81,782 76,655 7.45%
NOSH 78,679 85,204 85,874 87,500 84,283 42,155 42,118 10.97%
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 7.82% 0.83% -2.94% 0.98% -3.56% 3.12% 2.62% -
ROE 6.67% 1.53% -3.01% 1.31% -6.44% 8.00% 5.64% -
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 138.29 105.75 129.40 187.84 256.64 496.87 392.10 -15.93%
EPS 10.01 2.00 -4.03 1.83 -9.15 15.52 10.26 -0.41%
DPS 2.18 1.53 1.50 2.88 2.19 10.00 5.00 -12.91%
NAPS 1.50 1.31 1.34 1.40 1.42 1.94 1.82 -3.17%
Adjusted Per Share Value based on latest NOSH - 87,500
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.52 16.99 20.96 31.00 40.80 39.50 31.15 -6.71%
EPS 1.49 0.32 -0.65 0.30 -1.45 1.23 0.82 10.46%
DPS 0.32 0.25 0.24 0.48 0.35 0.79 0.40 -3.64%
NAPS 0.2226 0.2105 0.217 0.231 0.2257 0.1542 0.1446 7.45%
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 1.09 0.90 0.85 1.26 0.98 1.12 1.48 -
P/RPS 0.79 0.85 0.66 0.67 0.38 0.23 0.38 12.96%
P/EPS 10.89 45.03 -21.10 68.73 -10.72 7.22 14.42 -4.56%
EY 9.18 2.22 -4.74 1.45 -9.33 13.86 6.93 4.79%
DY 2.00 1.70 1.76 2.29 2.24 8.93 3.38 -8.37%
P/NAPS 0.73 0.69 0.63 0.90 0.69 0.58 0.81 -1.71%
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 23/08/07 22/08/06 22/08/05 26/08/04 28/08/03 14/08/02 24/08/01 -
Price 0.82 0.65 0.82 1.16 1.04 1.16 1.39 -
P/RPS 0.59 0.61 0.63 0.62 0.41 0.23 0.35 9.08%
P/EPS 8.19 32.52 -20.35 63.28 -11.37 7.47 13.55 -8.04%
EY 12.21 3.07 -4.91 1.58 -8.79 13.38 7.38 8.74%
DY 2.65 2.36 1.83 2.48 2.11 8.62 3.60 -4.97%
P/NAPS 0.55 0.50 0.61 0.83 0.73 0.60 0.76 -5.24%

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