[FIAMMA] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 7.07%
YoY- -269.0%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 93,849 95,135 134,037 195,692 212,476 186,153 163,232 -8.80%
PBT 5,654 -1,484 -2,303 -9,700 2,997 7,429 5,352 0.91%
Tax -1,020 73 -952 4,417 129 -1,653 -1,909 -9.91%
NP 4,634 -1,411 -3,255 -5,283 3,126 5,776 3,443 5.07%
-
NP to SH 4,422 -704 -3,255 -5,283 3,126 5,776 3,443 4.25%
-
Tax Rate 18.04% - - - -4.30% 22.25% 35.67% -
Total Cost 89,215 96,546 137,292 200,975 209,350 180,377 159,789 -9.25%
-
Net Worth 105,716 116,533 117,407 122,649 122,653 80,094 75,062 5.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,712 1,307 1,290 2,520 3,956 2,103 2,095 -3.30%
Div Payout % 38.72% 0.00% 0.00% 0.00% 126.58% 36.42% 60.88% -
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 105,716 116,533 117,407 122,649 122,653 80,094 75,062 5.87%
NOSH 79,485 84,444 85,698 85,769 83,437 42,155 42,170 11.13%
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 4.94% -1.48% -2.43% -2.70% 1.47% 3.10% 2.11% -
ROE 4.18% -0.60% -2.77% -4.31% 2.55% 7.21% 4.59% -
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 118.07 112.66 156.40 228.16 254.65 441.59 387.08 -17.94%
EPS 5.56 -0.83 -3.80 -6.16 3.75 13.70 8.16 -6.19%
DPS 2.15 1.55 1.51 2.94 4.74 5.00 5.00 -13.11%
NAPS 1.33 1.38 1.37 1.43 1.47 1.90 1.78 -4.73%
Adjusted Per Share Value based on latest NOSH - 85,769
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.70 17.94 25.28 36.91 40.07 35.11 30.79 -8.81%
EPS 0.83 -0.13 -0.61 -1.00 0.59 1.09 0.65 4.15%
DPS 0.32 0.25 0.24 0.48 0.75 0.40 0.40 -3.64%
NAPS 0.1994 0.2198 0.2214 0.2313 0.2313 0.1511 0.1416 5.86%
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 0.70 0.73 0.89 1.81 0.93 1.66 1.80 -
P/RPS 0.59 0.65 0.57 0.79 0.37 0.38 0.47 3.86%
P/EPS 12.58 -87.56 -23.43 -29.39 24.82 12.12 22.05 -8.92%
EY 7.95 -1.14 -4.27 -3.40 4.03 8.25 4.54 9.78%
DY 3.08 2.12 1.69 1.62 5.10 3.01 2.78 1.72%
P/NAPS 0.53 0.53 0.65 1.27 0.63 0.87 1.01 -10.18%
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 27/02/07 22/02/06 23/02/05 26/02/04 28/02/03 26/02/02 26/02/01 -
Price 0.73 0.72 0.92 1.83 0.90 1.88 1.67 -
P/RPS 0.62 0.64 0.59 0.80 0.35 0.43 0.43 6.28%
P/EPS 13.12 -86.36 -24.22 -29.71 24.02 13.72 20.45 -7.12%
EY 7.62 -1.16 -4.13 -3.37 4.16 7.29 4.89 7.66%
DY 2.95 2.15 1.64 1.61 5.27 2.66 2.99 -0.22%
P/NAPS 0.55 0.52 0.67 1.28 0.61 0.99 0.94 -8.54%

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