[CFM] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -34.29%
YoY- -29.6%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 9,487 45,893 35,907 23,176 11,569 49,757 36,985 -59.72%
PBT -77 -917 1,447 -234 -224 2,100 2,377 -
Tax 77 917 -783 234 224 -744 -1,073 -
NP 0 0 664 0 0 1,356 1,304 -
-
NP to SH -297 -1,755 664 -705 -525 1,356 1,304 -
-
Tax Rate - - 54.11% - - 35.43% 45.14% -
Total Cost 9,487 45,893 35,243 23,176 11,569 48,401 35,681 -58.75%
-
Net Worth 43,811 43,792 46,234 44,923 45,117 45,611 45,434 -2.40%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 43,811 43,792 46,234 44,923 45,117 45,611 45,434 -2.40%
NOSH 16,408 16,401 16,395 16,395 16,406 16,407 16,402 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 1.85% 0.00% 0.00% 2.73% 3.53% -
ROE -0.68% -4.01% 1.44% -1.57% -1.16% 2.97% 2.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 57.82 279.80 219.01 141.36 70.52 303.26 225.48 -59.73%
EPS -1.81 -10.70 4.05 -4.30 -3.20 8.27 7.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.67 2.82 2.74 2.75 2.78 2.77 -2.42%
Adjusted Per Share Value based on latest NOSH - 16,363
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.55 17.15 13.42 8.66 4.32 18.60 13.82 -59.69%
EPS -0.11 -0.66 0.25 -0.26 -0.20 0.51 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1637 0.1728 0.1679 0.1686 0.1705 0.1698 -2.41%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.72 0.94 0.76 0.58 0.56 0.62 0.70 -
P/RPS 1.25 0.34 0.35 0.41 0.79 0.20 0.31 153.98%
P/EPS -39.78 -8.79 18.77 -13.49 -17.50 7.50 8.81 -
EY -2.51 -11.38 5.33 -7.41 -5.71 13.33 11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.27 0.21 0.20 0.22 0.25 5.27%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 30/05/02 27/02/02 26/11/01 30/08/01 30/05/01 28/02/01 -
Price 0.79 0.84 0.80 0.80 0.82 0.54 0.64 -
P/RPS 1.37 0.30 0.37 0.57 1.16 0.18 0.28 189.04%
P/EPS -43.65 -7.85 19.75 -18.60 -25.62 6.53 8.05 -
EY -2.29 -12.74 5.06 -5.38 -3.90 15.30 12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.29 0.30 0.19 0.23 19.43%

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