[FCW] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -7.54%
YoY- 213.43%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 9,217 8,022 7,164 7,533 7,306 8,296 6,584 25.11%
PBT 22,282 9,480 5,408 3,891 4,340 4,248 -1,036 -
Tax 0 0 0 56 -89 -120 0 -
NP 22,282 9,480 5,408 3,947 4,250 4,128 -1,036 -
-
NP to SH 22,282 9,480 5,408 4,019 4,346 4,014 -1,020 -
-
Tax Rate 0.00% 0.00% 0.00% -1.44% 2.05% 2.82% - -
Total Cost -13,065 -1,458 1,756 3,586 3,056 4,168 7,620 -
-
Net Worth 113,103 101,432 27,591 27,909 27,863 26,369 22,666 191.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 113,103 101,432 27,591 27,909 27,863 26,369 22,666 191.72%
NOSH 195,005 195,061 275,918 279,097 278,632 278,749 283,333 -22.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 241.75% 118.18% 75.49% 52.40% 58.18% 49.76% -15.74% -
ROE 19.70% 9.35% 19.60% 14.40% 15.60% 15.22% -4.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.73 4.11 2.60 2.70 2.62 2.98 2.32 60.71%
EPS 11.43 4.86 1.96 1.44 1.56 1.44 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.10 0.10 0.10 0.0946 0.08 274.14%
Adjusted Per Share Value based on latest NOSH - 281,111
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.69 3.21 2.87 3.01 2.92 3.32 2.63 25.30%
EPS 8.91 3.79 2.16 1.61 1.74 1.61 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4057 0.1104 0.1116 0.1115 0.1055 0.0907 191.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.56 0.90 0.75 0.77 0.65 0.70 0.68 -
P/RPS 11.85 21.88 28.89 28.53 24.79 23.52 29.26 -45.23%
P/EPS 4.90 18.52 38.27 53.47 41.67 48.61 -188.89 -
EY 20.40 5.40 2.61 1.87 2.40 2.06 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.73 7.50 7.70 6.50 7.40 8.50 -76.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 27/02/08 30/11/07 30/08/07 31/05/07 27/02/07 28/11/06 -
Price 0.58 0.61 0.90 0.75 0.57 0.65 0.77 -
P/RPS 12.27 14.83 34.66 27.79 21.74 21.84 33.14 -48.40%
P/EPS 5.08 12.55 45.92 52.08 36.54 45.14 -213.89 -
EY 19.70 7.97 2.18 1.92 2.74 2.22 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 9.00 7.50 5.70 6.87 9.63 -77.87%

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