[FIAMMA] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -81.95%
YoY- 38.39%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 132,730 93,849 95,135 134,037 195,692 212,476 186,153 -5.47%
PBT 14,807 5,654 -1,484 -2,303 -9,700 2,997 7,429 12.17%
Tax -2,949 -1,020 73 -952 4,417 129 -1,653 10.12%
NP 11,858 4,634 -1,411 -3,255 -5,283 3,126 5,776 12.73%
-
NP to SH 10,651 4,422 -704 -3,255 -5,283 3,126 5,776 10.73%
-
Tax Rate 19.92% 18.04% - - - -4.30% 22.25% -
Total Cost 120,872 89,215 96,546 137,292 200,975 209,350 180,377 -6.45%
-
Net Worth 123,334 105,716 116,533 117,407 122,649 122,653 80,094 7.45%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,933 1,712 1,307 1,290 2,520 3,956 2,103 10.99%
Div Payout % 36.93% 38.72% 0.00% 0.00% 0.00% 126.58% 36.42% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 123,334 105,716 116,533 117,407 122,649 122,653 80,094 7.45%
NOSH 78,556 79,485 84,444 85,698 85,769 83,437 42,155 10.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.93% 4.94% -1.48% -2.43% -2.70% 1.47% 3.10% -
ROE 8.64% 4.18% -0.60% -2.77% -4.31% 2.55% 7.21% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 168.96 118.07 112.66 156.40 228.16 254.65 441.59 -14.78%
EPS 13.56 5.56 -0.83 -3.80 -6.16 3.75 13.70 -0.17%
DPS 5.00 2.15 1.55 1.51 2.94 4.74 5.00 0.00%
NAPS 1.57 1.33 1.38 1.37 1.43 1.47 1.90 -3.12%
Adjusted Per Share Value based on latest NOSH - 85,698
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.03 17.70 17.94 25.28 36.91 40.07 35.11 -5.48%
EPS 2.01 0.83 -0.13 -0.61 -1.00 0.59 1.09 10.73%
DPS 0.74 0.32 0.25 0.24 0.48 0.75 0.40 10.79%
NAPS 0.2326 0.1994 0.2198 0.2214 0.2313 0.2313 0.1511 7.45%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.70 0.73 0.89 1.81 0.93 1.66 -
P/RPS 0.44 0.59 0.65 0.57 0.79 0.37 0.38 2.47%
P/EPS 5.53 12.58 -87.56 -23.43 -29.39 24.82 12.12 -12.25%
EY 18.08 7.95 -1.14 -4.27 -3.40 4.03 8.25 13.96%
DY 6.67 3.08 2.12 1.69 1.62 5.10 3.01 14.17%
P/NAPS 0.48 0.53 0.53 0.65 1.27 0.63 0.87 -9.43%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 22/02/06 23/02/05 26/02/04 28/02/03 26/02/02 -
Price 0.74 0.73 0.72 0.92 1.83 0.90 1.88 -
P/RPS 0.44 0.62 0.64 0.59 0.80 0.35 0.43 0.38%
P/EPS 5.46 13.12 -86.36 -24.22 -29.71 24.02 13.72 -14.22%
EY 18.32 7.62 -1.16 -4.13 -3.37 4.16 7.29 16.59%
DY 6.76 2.95 2.15 1.64 1.61 5.27 2.66 16.81%
P/NAPS 0.47 0.55 0.52 0.67 1.28 0.61 0.99 -11.67%

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