[FCW] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 887.06%
YoY- 753.75%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,791 7,533 5,480 4,148 1,646 12,975 10,398 -69.00%
PBT 1,352 3,891 3,255 2,124 -259 -3,563 -759 -
Tax 0 56 -67 -60 0 -157 15 -
NP 1,352 3,947 3,188 2,064 -259 -3,720 -744 -
-
NP to SH 1,352 4,019 3,260 2,007 -255 -3,543 -572 -
-
Tax Rate 0.00% -1.44% 2.06% 2.82% - - - -
Total Cost 439 3,586 2,292 2,084 1,905 16,695 11,142 -88.39%
-
Net Worth 27,591 27,909 27,863 26,369 22,666 25,128 27,238 0.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 27,591 27,909 27,863 26,369 22,666 25,128 27,238 0.86%
NOSH 275,918 279,097 278,632 278,749 283,333 279,200 272,380 0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 75.49% 52.40% 58.18% 49.76% -15.74% -28.67% -7.16% -
ROE 4.90% 14.40% 11.70% 7.61% -1.13% -14.10% -2.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.65 2.70 1.97 1.49 0.58 4.65 3.82 -69.26%
EPS 0.49 1.44 1.17 0.72 -0.09 -1.27 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.0946 0.08 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 280,370
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.72 3.01 2.19 1.66 0.66 5.19 4.16 -68.90%
EPS 0.54 1.61 1.30 0.80 -0.10 -1.42 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1116 0.1115 0.1055 0.0907 0.1005 0.109 0.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.77 0.65 0.70 0.68 0.75 1.05 -
P/RPS 115.54 28.53 33.05 47.04 117.05 16.14 27.51 160.08%
P/EPS 153.06 53.47 55.56 97.22 -755.56 -59.10 -500.00 -
EY 0.65 1.87 1.80 1.03 -0.13 -1.69 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 7.70 6.50 7.40 8.50 8.33 10.50 -20.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 27/02/07 28/11/06 30/08/06 11/05/06 -
Price 0.90 0.75 0.57 0.65 0.77 0.75 0.82 -
P/RPS 138.65 27.79 28.98 43.68 132.54 16.14 21.48 246.28%
P/EPS 183.67 52.08 48.72 90.28 -855.56 -59.10 -390.48 -
EY 0.54 1.92 2.05 1.11 -0.12 -1.69 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 7.50 5.70 6.87 9.63 8.33 8.20 6.39%

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