[FIAMMA] YoY TTM Result on 30-Jun-2005 [#3]

Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -65.39%
YoY- -315.71%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 151,749 108,805 90,101 111,119 164,358 216,307 209,459 -5.22%
PBT 18,244 10,209 1,644 -3,185 3,153 -14,146 8,533 13.48%
Tax -4,167 -1,698 -892 -83 -1,549 6,438 -1,991 13.08%
NP 14,077 8,511 752 -3,268 1,604 -7,708 6,542 13.60%
-
NP to SH 12,169 7,876 1,703 -3,460 1,604 -7,708 6,542 10.88%
-
Tax Rate 22.84% 16.63% 54.26% - 49.13% - 23.33% -
Total Cost 137,672 100,294 89,349 114,387 162,754 224,015 202,917 -6.25%
-
Net Worth 125,654 118,018 111,617 115,071 122,499 119,683 81,782 7.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,933 1,712 1,307 1,290 2,520 1,849 4,211 -1.13%
Div Payout % 32.32% 21.74% 76.76% 0.00% 157.16% 0.00% 64.37% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 125,654 118,018 111,617 115,071 122,499 119,683 81,782 7.41%
NOSH 78,534 78,679 85,204 85,874 87,500 84,283 42,155 10.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.28% 7.82% 0.83% -2.94% 0.98% -3.56% 3.12% -
ROE 9.68% 6.67% 1.53% -3.01% 1.31% -6.44% 8.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 193.23 138.29 105.75 129.40 187.84 256.64 496.87 -14.55%
EPS 15.50 10.01 2.00 -4.03 1.83 -9.15 15.52 -0.02%
DPS 5.00 2.18 1.53 1.50 2.88 2.19 10.00 -10.90%
NAPS 1.60 1.50 1.31 1.34 1.40 1.42 1.94 -3.15%
Adjusted Per Share Value based on latest NOSH - 85,874
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.62 20.52 16.99 20.96 31.00 40.80 39.50 -5.22%
EPS 2.30 1.49 0.32 -0.65 0.30 -1.45 1.23 10.98%
DPS 0.74 0.32 0.25 0.24 0.48 0.35 0.79 -1.08%
NAPS 0.237 0.2226 0.2105 0.217 0.231 0.2257 0.1542 7.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.60 1.09 0.90 0.85 1.26 0.98 1.12 -
P/RPS 0.31 0.79 0.85 0.66 0.67 0.38 0.23 5.09%
P/EPS 3.87 10.89 45.03 -21.10 68.73 -10.72 7.22 -9.86%
EY 25.83 9.18 2.22 -4.74 1.45 -9.33 13.86 10.92%
DY 8.33 2.00 1.70 1.76 2.29 2.24 8.93 -1.15%
P/NAPS 0.38 0.73 0.69 0.63 0.90 0.69 0.58 -6.79%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 22/08/06 22/08/05 26/08/04 28/08/03 14/08/02 -
Price 0.67 0.82 0.65 0.82 1.16 1.04 1.16 -
P/RPS 0.35 0.59 0.61 0.63 0.62 0.41 0.23 7.24%
P/EPS 4.32 8.19 32.52 -20.35 63.28 -11.37 7.47 -8.71%
EY 23.13 12.21 3.07 -4.91 1.58 -8.79 13.38 9.54%
DY 7.46 2.65 2.36 1.83 2.48 2.11 8.62 -2.37%
P/NAPS 0.42 0.55 0.50 0.61 0.83 0.73 0.60 -5.76%

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