[FCW] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -519.41%
YoY- -927.8%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,480 4,148 1,646 12,975 10,398 7,245 3,099 46.28%
PBT 3,255 2,124 -259 -3,563 -759 -417 -327 -
Tax -67 -60 0 -157 15 0 0 -
NP 3,188 2,064 -259 -3,720 -744 -417 -327 -
-
NP to SH 3,260 2,007 -255 -3,543 -572 -307 -271 -
-
Tax Rate 2.06% 2.82% - - - - - -
Total Cost 2,292 2,084 1,905 16,695 11,142 7,662 3,426 -23.52%
-
Net Worth 27,863 26,369 22,666 25,128 27,238 27,909 27,099 1.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 27,863 26,369 22,666 25,128 27,238 27,909 27,099 1.87%
NOSH 278,632 278,749 283,333 279,200 272,380 279,090 270,999 1.87%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 58.18% 49.76% -15.74% -28.67% -7.16% -5.76% -10.55% -
ROE 11.70% 7.61% -1.13% -14.10% -2.10% -1.10% -1.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.97 1.49 0.58 4.65 3.82 2.60 1.14 44.05%
EPS 1.17 0.72 -0.09 -1.27 -0.21 -0.11 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0946 0.08 0.09 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 277,904
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.19 1.66 0.66 5.19 4.16 2.90 1.24 46.16%
EPS 1.30 0.80 -0.10 -1.42 -0.23 -0.12 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1055 0.0907 0.1005 0.109 0.1116 0.1084 1.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.70 0.68 0.75 1.05 1.02 1.25 -
P/RPS 33.05 47.04 117.05 16.14 27.51 39.29 109.31 -54.98%
P/EPS 55.56 97.22 -755.56 -59.10 -500.00 -927.27 -1,250.00 -
EY 1.80 1.03 -0.13 -1.69 -0.20 -0.11 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 7.40 8.50 8.33 10.50 10.20 12.50 -35.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 27/02/07 28/11/06 30/08/06 11/05/06 28/02/06 28/11/05 -
Price 0.57 0.65 0.77 0.75 0.82 1.02 1.10 -
P/RPS 28.98 43.68 132.54 16.14 21.48 39.29 96.19 -55.09%
P/EPS 48.72 90.28 -855.56 -59.10 -390.48 -927.27 -1,100.00 -
EY 2.05 1.11 -0.12 -1.69 -0.26 -0.11 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.70 6.87 9.63 8.33 8.20 10.20 11.00 -35.51%

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