[FCW] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -42.98%
YoY- -88.09%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,533 1,464 7,366 5,607 4,040 2,103 8,808 -35.70%
PBT 390 -2,808 1,472 1,975 3,490 2,067 23,829 -93.50%
Tax 0 0 10 15 0 0 13 -
NP 390 -2,808 1,482 1,990 3,490 2,067 23,842 -93.50%
-
NP to SH 402 -2,808 1,482 1,990 3,490 2,067 23,842 -93.37%
-
Tax Rate 0.00% - -0.68% -0.76% 0.00% 0.00% -0.05% -
Total Cost 4,143 4,272 5,884 3,617 550 36 -15,034 -
-
Net Worth 120,638 119,690 122,499 123,067 124,489 123,084 146,792 -12.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,638 119,690 122,499 123,067 124,489 123,084 146,792 -12.23%
NOSH 191,428 194,999 195,000 195,098 194,972 195,000 236,762 -13.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.60% -191.80% 20.12% 35.49% 86.39% 98.29% 270.69% -
ROE 0.33% -2.35% 1.21% 1.62% 2.80% 1.68% 16.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.37 0.75 3.78 2.87 2.07 1.08 3.72 -25.89%
EPS 0.21 -1.44 0.76 1.02 1.79 1.06 10.07 -92.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6302 0.6138 0.6282 0.6308 0.6385 0.6312 0.62 1.09%
Adjusted Per Share Value based on latest NOSH - 194,805
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.81 0.59 2.95 2.24 1.62 0.84 3.52 -35.73%
EPS 0.16 -1.12 0.59 0.80 1.40 0.83 9.54 -93.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4826 0.4788 0.49 0.4923 0.498 0.4923 0.5872 -12.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.61 0.62 0.49 0.49 0.55 0.56 -
P/RPS 25.34 81.25 16.41 17.05 23.65 51.00 15.05 41.39%
P/EPS 285.71 -42.36 81.58 48.04 27.37 51.89 5.56 1272.30%
EY 0.35 -2.36 1.23 2.08 3.65 1.93 17.98 -92.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.99 0.78 0.77 0.87 0.90 3.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 25/08/09 25/05/09 24/02/09 14/11/08 27/08/08 -
Price 0.60 0.61 0.64 0.62 0.49 0.50 0.56 -
P/RPS 25.34 81.25 16.94 21.57 23.65 46.36 15.05 41.39%
P/EPS 285.71 -42.36 84.21 60.78 27.37 47.17 5.56 1272.30%
EY 0.35 -2.36 1.19 1.65 3.65 2.12 17.98 -92.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 1.02 0.98 0.77 0.79 0.90 3.66%

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