[FCW] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 131.18%
YoY- -29.95%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,564 38,436 19,340 14,436 9,066 5,856 7,366 190.14%
PBT 6,478 10,352 3,304 2,538 780 -11,232 1,472 167.82%
Tax -740 -896 -886 -918 0 0 10 -
NP 5,738 9,456 2,418 1,620 780 -11,232 1,482 145.96%
-
NP to SH 4,862 8,488 2,368 1,858 804 -11,232 1,482 120.31%
-
Tax Rate 11.42% 8.66% 26.82% 36.17% 0.00% - -0.68% -
Total Cost 30,826 28,980 16,922 12,816 8,286 17,088 5,884 200.73%
-
Net Worth 126,373 126,774 125,308 124,733 120,638 119,690 122,499 2.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,373 126,774 125,308 124,733 120,638 119,690 122,499 2.09%
NOSH 194,480 194,678 195,702 196,337 191,428 194,999 195,000 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.69% 24.60% 12.50% 11.22% 8.60% -191.80% 20.12% -
ROE 3.85% 6.70% 1.89% 1.49% 0.67% -9.38% 1.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.80 19.74 9.88 7.35 4.74 3.00 3.78 190.51%
EPS 2.50 4.36 1.21 0.95 0.42 -5.76 0.76 120.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.6512 0.6403 0.6353 0.6302 0.6138 0.6282 2.27%
Adjusted Per Share Value based on latest NOSH - 194,509
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.63 15.37 7.74 5.77 3.63 2.34 2.95 189.96%
EPS 1.94 3.40 0.95 0.74 0.32 -4.49 0.59 120.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5055 0.5071 0.5012 0.4989 0.4826 0.4788 0.49 2.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.60 0.60 0.61 0.60 0.61 0.62 -
P/RPS 3.19 3.04 6.07 8.30 12.67 20.31 16.41 -66.34%
P/EPS 24.00 13.76 49.59 64.44 142.86 -10.59 81.58 -55.66%
EY 4.17 7.27 2.02 1.55 0.70 -9.44 1.23 125.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.94 0.96 0.95 0.99 0.99 -4.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 25/11/10 24/08/10 27/05/10 23/02/10 19/11/09 25/08/09 -
Price 0.67 0.65 0.60 0.60 0.60 0.61 0.64 -
P/RPS 3.56 3.29 6.07 8.16 12.67 20.31 16.94 -64.55%
P/EPS 26.80 14.91 49.59 63.38 142.86 -10.59 84.21 -53.28%
EY 3.73 6.71 2.02 1.58 0.70 -9.44 1.19 113.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 0.94 0.94 0.95 0.99 1.02 0.65%

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