[FCW] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 83.1%
YoY- 370.35%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 26,855 18,429 9,482 35,504 25,624 18,282 9,609 98.28%
PBT 2,377 -780 -1,737 7,334 6,981 3,239 2,588 -5.50%
Tax -497 -395 -155 4,382 -467 -370 -224 70.03%
NP 1,880 -1,175 -1,892 11,716 6,514 2,869 2,364 -14.15%
-
NP to SH 1,600 -1,409 -1,983 11,138 6,083 2,431 2,122 -17.14%
-
Tax Rate 20.91% - - -59.75% 6.69% 11.42% 8.66% -
Total Cost 24,975 19,604 11,374 23,788 19,110 15,413 7,245 128.02%
-
Net Worth 137,151 134,539 133,094 135,618 130,355 126,373 126,774 5.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 137,151 134,539 133,094 135,618 130,355 126,373 126,774 5.38%
NOSH 195,121 195,694 194,411 195,218 194,967 194,480 194,678 0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.00% -6.38% -19.95% 33.00% 25.42% 15.69% 24.60% -
ROE 1.17% -1.05% -1.49% 8.21% 4.67% 1.92% 1.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.76 9.42 4.88 18.19 13.14 9.40 4.94 97.84%
EPS 0.82 -0.72 -1.02 5.71 3.12 1.25 1.09 -17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7029 0.6875 0.6846 0.6947 0.6686 0.6498 0.6512 5.22%
Adjusted Per Share Value based on latest NOSH - 194,769
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.74 7.37 3.79 14.20 10.25 7.31 3.84 98.38%
EPS 0.64 -0.56 -0.79 4.46 2.43 0.97 0.85 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5486 0.5382 0.5324 0.5425 0.5214 0.5055 0.5071 5.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.64 0.55 0.53 0.61 0.67 0.60 0.60 -
P/RPS 4.65 5.84 10.87 3.35 5.10 6.38 12.16 -47.28%
P/EPS 78.05 -76.39 -51.96 10.69 21.47 48.00 55.05 26.17%
EY 1.28 -1.31 -1.92 9.35 4.66 2.08 1.82 -20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.77 0.88 1.00 0.92 0.92 -0.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 22/11/11 26/08/11 25/05/11 22/02/11 25/11/10 -
Price 0.67 0.56 0.54 0.54 0.66 0.67 0.65 -
P/RPS 4.87 5.95 11.07 2.97 5.02 7.13 13.17 -48.45%
P/EPS 81.71 -77.78 -52.94 9.46 21.15 53.60 59.63 23.34%
EY 1.22 -1.29 -1.89 10.57 4.73 1.87 1.68 -19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 0.79 0.78 0.99 1.03 1.00 -3.35%

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