[CFM] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -29028.22%
YoY- -119.77%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,573 38,992 34,784 43,621 44,684 40,990 37,948 7.94%
PBT 1,352 334 -2,196 -2,481 1,173 368 -308 -
Tax -1,522 -1,386 -816 -1,376 -1,160 -1,208 308 -
NP -170 -1,052 -3,012 -3,857 13 -840 0 -
-
NP to SH -170 -1,052 -3,012 -3,857 13 -840 -1,188 -72.54%
-
Tax Rate 112.57% 414.97% - - 98.89% 328.26% - -
Total Cost 42,743 40,044 37,796 47,478 44,670 41,830 37,948 8.23%
-
Net Worth 38,399 37,806 37,239 38,041 44,665 43,476 43,811 -8.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 38,399 37,806 37,239 38,041 44,665 43,476 43,811 -8.39%
NOSH 41,290 41,093 16,405 16,397 16,666 16,406 16,408 84.69%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.40% -2.70% -8.66% -8.84% 0.03% -2.05% 0.00% -
ROE -0.44% -2.78% -8.09% -10.14% 0.03% -1.93% -2.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 103.11 94.89 212.03 266.03 268.11 249.84 231.27 -41.55%
EPS -0.41 -2.56 -18.36 -9.41 0.08 -5.12 -7.24 -85.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 2.27 2.32 2.68 2.65 2.67 -50.39%
Adjusted Per Share Value based on latest NOSH - 16,397
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.91 14.57 13.00 16.30 16.70 15.32 14.18 7.95%
EPS -0.06 -0.39 -1.13 -1.44 0.00 -0.31 -0.44 -73.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1413 0.1392 0.1422 0.1669 0.1625 0.1637 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.14 1.00 0.80 0.60 0.68 0.66 0.72 -
P/RPS 1.11 1.05 0.38 0.23 0.25 0.26 0.31 133.50%
P/EPS -275.81 -39.06 -4.36 -2.55 850.00 -12.89 -9.94 811.00%
EY -0.36 -2.56 -22.95 -39.20 0.12 -7.76 -10.06 -89.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.09 0.35 0.26 0.25 0.25 0.27 174.04%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/12/03 29/08/03 28/05/03 28/02/03 29/11/02 26/08/02 -
Price 1.09 1.23 1.15 0.68 0.64 0.72 0.79 -
P/RPS 1.06 1.30 0.54 0.26 0.24 0.29 0.34 112.97%
P/EPS -263.71 -48.05 -6.26 -2.89 800.00 -14.06 -10.91 731.15%
EY -0.38 -2.08 -15.97 -34.59 0.13 -7.11 -9.16 -87.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.34 0.51 0.29 0.24 0.27 0.30 147.15%

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