[FCW] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -33.43%
YoY- 77.16%
Quarter Report
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,113 12,261 7,256 39,563 28,478 18,513 5,757 90.18%
PBT -14,494 -9,533 -3,278 -18,893 -14,096 -4,158 -1,384 377.98%
Tax -151 -143 -34 -633 -538 -398 -260 -30.36%
NP -14,645 -9,676 -3,312 -19,526 -14,634 -4,556 -1,644 329.15%
-
NP to SH -14,645 -9,676 -3,312 -19,526 -14,634 -4,556 -1,644 329.15%
-
Tax Rate - - - - - - - -
Total Cost 29,758 21,937 10,568 59,089 43,112 23,069 7,401 152.64%
-
Net Worth 52,559 52,539 44,656 48,304 53,856 63,226 67,254 -15.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,559 52,539 44,656 48,304 53,856 63,226 67,254 -15.14%
NOSH 238,907 218,914 186,067 185,784 185,710 185,959 186,818 17.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -96.90% -78.92% -45.64% -49.35% -51.39% -24.61% -28.56% -
ROE -27.86% -18.42% -7.42% -40.42% -27.17% -7.21% -2.44% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.33 5.60 3.90 21.30 15.33 9.96 3.08 61.57%
EPS -6.13 -4.42 -1.78 -10.51 -7.23 -2.45 -0.88 264.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.26 0.29 0.34 0.36 -27.96%
Adjusted Per Share Value based on latest NOSH - 186,007
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.05 4.90 2.90 15.83 11.39 7.41 2.30 90.44%
EPS -5.86 -3.87 -1.32 -7.81 -5.85 -1.82 -0.66 328.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2102 0.1786 0.1932 0.2154 0.2529 0.269 -15.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.03 4.90 1.75 1.77 1.50 1.65 2.00 -
P/RPS 47.90 87.49 44.88 8.31 9.78 16.57 64.90 -18.31%
P/EPS -49.43 -110.86 -98.31 -16.84 -19.04 -67.35 -227.27 -63.80%
EY -2.02 -0.90 -1.02 -5.94 -5.25 -1.48 -0.44 175.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.77 20.42 7.29 6.81 5.17 4.85 5.56 82.95%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 -
Price 2.05 3.05 1.55 2.58 1.58 1.62 1.83 -
P/RPS 32.41 54.46 39.75 12.12 10.30 16.27 59.38 -33.18%
P/EPS -33.44 -69.00 -87.08 -24.55 -20.05 -66.12 -207.95 -70.39%
EY -2.99 -1.45 -1.15 -4.07 -4.99 -1.51 -0.48 238.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.32 12.71 6.46 9.92 5.45 4.76 5.08 49.81%

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