[CFM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 135.86%
YoY- 117.2%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 9,561 40,415 30,925 18,527 8,092 38,444 29,662 -53.08%
PBT -343 2,023 2,709 221 -274 -414 435 -
Tax -55 -47 -164 -214 -161 -200 -444 -75.24%
NP -398 1,976 2,545 7 -435 -614 -9 1159.23%
-
NP to SH -470 2,108 2,667 123 -343 -380 102 -
-
Tax Rate - 2.32% 6.05% 96.83% - - 102.07% -
Total Cost 9,959 38,439 28,380 18,520 8,527 39,058 29,671 -51.79%
-
Net Worth 40,460 40,967 41,659 38,949 38,383 38,817 43,247 -4.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,460 40,967 41,659 38,949 38,383 38,817 43,247 -4.35%
NOSH 40,869 40,967 40,842 40,999 40,833 40,860 40,800 0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.16% 4.89% 8.23% 0.04% -5.38% -1.60% -0.03% -
ROE -1.16% 5.15% 6.40% 0.32% -0.89% -0.98% 0.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.39 98.65 75.72 45.19 19.82 94.09 72.70 -53.14%
EPS -1.15 5.14 6.53 0.30 -0.84 -0.93 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.02 0.95 0.94 0.95 1.06 -4.46%
Adjusted Per Share Value based on latest NOSH - 40,877
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.57 15.10 11.56 6.92 3.02 14.37 11.09 -53.12%
EPS -0.18 0.79 1.00 0.05 -0.13 -0.14 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1531 0.1557 0.1456 0.1434 0.1451 0.1616 -4.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.62 0.72 0.60 0.63 0.80 0.39 -
P/RPS 2.44 0.63 0.95 1.33 3.18 0.85 0.54 174.07%
P/EPS -49.57 12.05 11.03 200.00 -75.00 -86.02 156.00 -
EY -2.02 8.30 9.07 0.50 -1.33 -1.16 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.71 0.63 0.67 0.84 0.37 35.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 29/11/06 30/08/06 30/05/06 08/03/06 -
Price 0.65 0.55 0.65 0.66 0.62 0.62 0.81 -
P/RPS 2.78 0.56 0.86 1.46 3.13 0.66 1.11 84.73%
P/EPS -56.52 10.69 9.95 220.00 -73.81 -66.67 324.00 -
EY -1.77 9.36 10.05 0.45 -1.35 -1.50 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.64 0.69 0.66 0.65 0.76 -9.00%

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