[FCW] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -53.22%
YoY- 100.87%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,398 7,245 3,099 19,885 16,281 13,310 3,943 90.98%
PBT -759 -417 -327 212 761 1,086 149 -
Tax 15 0 0 216 154 94 73 -65.21%
NP -744 -417 -327 428 915 1,180 222 -
-
NP to SH -572 -307 -271 428 915 1,180 222 -
-
Tax Rate - - - -101.89% -20.24% -8.66% -48.99% -
Total Cost 11,142 7,662 3,426 19,457 15,366 12,130 3,721 107.88%
-
Net Worth 27,238 27,909 27,099 28,533 27,727 28,095 27,750 -1.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 27,238 27,909 27,099 28,533 27,727 28,095 27,750 -1.23%
NOSH 272,380 279,090 270,999 271,111 277,272 280,952 277,500 -1.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.16% -5.76% -10.55% 2.15% 5.62% 8.87% 5.63% -
ROE -2.10% -1.10% -1.00% 1.50% 3.30% 4.20% 0.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.82 2.60 1.14 6.97 5.87 4.74 1.42 93.54%
EPS -0.21 -0.11 -0.12 0.15 0.33 0.42 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 271,111
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.16 2.90 1.24 7.95 6.51 5.32 1.58 90.78%
EPS -0.23 -0.12 -0.11 0.17 0.37 0.47 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1116 0.1084 0.1141 0.1109 0.1124 0.111 -1.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.05 1.02 1.25 1.20 1.33 1.62 1.65 -
P/RPS 27.51 39.29 109.31 17.22 22.65 34.20 116.12 -61.74%
P/EPS -500.00 -927.27 -1,250.00 800.00 403.03 385.71 2,062.50 -
EY -0.20 -0.11 -0.08 0.13 0.25 0.26 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.50 10.20 12.50 12.00 13.30 16.20 16.50 -26.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 11/05/06 28/02/06 28/11/05 29/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.82 1.02 1.10 1.30 0.93 1.55 1.75 -
P/RPS 21.48 39.29 96.19 18.65 15.84 32.72 123.16 -68.81%
P/EPS -390.48 -927.27 -1,100.00 866.67 281.82 369.05 2,187.50 -
EY -0.26 -0.11 -0.09 0.12 0.35 0.27 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 10.20 11.00 13.00 9.30 15.50 17.50 -39.70%

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