[FIBON] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -72.7%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 12,891 10,145 7,684 4,736 16,474 11,456 7,916 38.45%
PBT 5,010 3,967 3,528 2,364 8,693 6,303 5,075 -0.85%
Tax -996 -599 -486 -97 -389 -66 -13 1708.66%
NP 4,014 3,368 3,042 2,267 8,304 6,237 5,062 -14.34%
-
NP to SH 4,014 3,368 3,042 2,267 8,304 6,237 5,062 -14.34%
-
Tax Rate 19.88% 15.10% 13.78% 4.10% 4.47% 1.05% 0.26% -
Total Cost 8,877 6,777 4,642 2,469 8,170 5,219 2,854 113.22%
-
Net Worth 21,538 20,560 20,607 20,609 9,248 5,445 1,802 423.54%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - 842 - - -
Div Payout % - - - - 10.14% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 21,538 20,560 20,607 20,609 9,248 5,445 1,802 423.54%
NOSH 97,902 97,906 98,129 98,138 48,675 32,033 6,214 529.52%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 31.14% 33.20% 39.59% 47.87% 50.41% 54.44% 63.95% -
ROE 18.64% 16.38% 14.76% 11.00% 89.79% 114.53% 280.90% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 13.17 10.36 7.83 4.83 33.84 35.76 127.39 -78.00%
EPS 4.10 3.44 3.10 2.31 17.06 19.47 81.46 -86.39%
DPS 0.00 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.19 0.17 0.29 -16.83%
Adjusted Per Share Value based on latest NOSH - 98,138
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 13.15 10.35 7.84 4.83 16.81 11.69 8.08 38.40%
EPS 4.10 3.44 3.10 2.31 8.47 6.36 5.17 -14.33%
DPS 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.2198 0.2098 0.2103 0.2103 0.0944 0.0556 0.0184 423.35%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 - -
Price 0.80 1.10 0.96 0.89 0.70 0.61 0.00 -
P/RPS 6.08 10.62 12.26 18.44 2.07 1.71 0.00 -
P/EPS 19.51 31.98 30.97 38.53 4.10 3.13 0.00 -
EY 5.13 3.13 3.23 2.60 24.37 31.92 0.00 -
DY 0.00 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 3.64 5.24 4.57 4.24 3.68 3.59 0.00 -
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 12/04/10 25/01/10 27/10/09 26/06/09 24/04/09 23/01/09 -
Price 0.79 1.03 1.10 1.00 0.68 0.81 0.69 -
P/RPS 6.00 9.94 14.05 20.72 2.01 2.26 0.54 398.66%
P/EPS 19.27 29.94 35.48 43.29 3.99 4.16 0.85 702.54%
EY 5.19 3.34 2.82 2.31 25.09 24.04 118.06 -87.56%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 3.59 4.90 5.24 4.76 3.58 4.76 2.38 31.55%

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