[FCW] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 150.23%
YoY- 336.37%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,429 9,482 35,504 25,624 18,282 9,609 19,340 -3.15%
PBT -780 -1,737 7,334 6,981 3,239 2,588 3,304 -
Tax -395 -155 4,382 -467 -370 -224 -886 -41.55%
NP -1,175 -1,892 11,716 6,514 2,869 2,364 2,418 -
-
NP to SH -1,409 -1,983 11,138 6,083 2,431 2,122 2,368 -
-
Tax Rate - - -59.75% 6.69% 11.42% 8.66% 26.82% -
Total Cost 19,604 11,374 23,788 19,110 15,413 7,245 16,922 10.27%
-
Net Worth 134,539 133,094 135,618 130,355 126,373 126,774 125,308 4.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 134,539 133,094 135,618 130,355 126,373 126,774 125,308 4.83%
NOSH 195,694 194,411 195,218 194,967 194,480 194,678 195,702 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -6.38% -19.95% 33.00% 25.42% 15.69% 24.60% 12.50% -
ROE -1.05% -1.49% 8.21% 4.67% 1.92% 1.67% 1.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.42 4.88 18.19 13.14 9.40 4.94 9.88 -3.12%
EPS -0.72 -1.02 5.71 3.12 1.25 1.09 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6875 0.6846 0.6947 0.6686 0.6498 0.6512 0.6403 4.84%
Adjusted Per Share Value based on latest NOSH - 195,294
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.37 3.79 14.20 10.25 7.31 3.84 7.74 -3.20%
EPS -0.56 -0.79 4.46 2.43 0.97 0.85 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.5324 0.5425 0.5214 0.5055 0.5071 0.5012 4.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.53 0.61 0.67 0.60 0.60 0.60 -
P/RPS 5.84 10.87 3.35 5.10 6.38 12.16 6.07 -2.53%
P/EPS -76.39 -51.96 10.69 21.47 48.00 55.05 49.59 -
EY -1.31 -1.92 9.35 4.66 2.08 1.82 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.88 1.00 0.92 0.92 0.94 -10.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 26/08/11 25/05/11 22/02/11 25/11/10 24/08/10 -
Price 0.56 0.54 0.54 0.66 0.67 0.65 0.60 -
P/RPS 5.95 11.07 2.97 5.02 7.13 13.17 6.07 -1.31%
P/EPS -77.78 -52.94 9.46 21.15 53.60 59.63 49.59 -
EY -1.29 -1.89 10.57 4.73 1.87 1.68 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.78 0.99 1.03 1.00 0.94 -9.42%

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