[CFM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 75.67%
YoY- -1380.0%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,778 8,924 40,308 31,930 19,496 8,696 43,621 -42.90%
PBT 947 608 -401 1,014 167 -549 -2,481 -
Tax -523 -335 -207 -1,142 -693 -204 -1,376 -47.43%
NP 424 273 -608 -128 -526 -753 -3,857 -
-
NP to SH 424 273 -608 -128 -526 -753 -3,857 -
-
Tax Rate 55.23% 55.10% - 112.62% 414.97% - - -
Total Cost 18,354 8,651 40,916 32,058 20,022 9,449 47,478 -46.84%
-
Net Worth 38,283 37,486 37,822 38,399 37,806 37,239 38,041 0.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 38,283 37,486 37,822 38,399 37,806 37,239 38,041 0.42%
NOSH 41,165 40,746 41,111 41,290 41,093 16,405 16,397 84.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.26% 3.06% -1.51% -0.40% -2.70% -8.66% -8.84% -
ROE 1.11% 0.73% -1.61% -0.33% -1.39% -2.02% -10.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.62 21.90 98.05 77.33 47.44 53.01 266.03 -69.03%
EPS 1.03 0.67 -1.48 -0.31 -1.28 -4.59 -9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.93 0.92 2.27 2.32 -45.54%
Adjusted Per Share Value based on latest NOSH - 41,030
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.02 3.34 15.06 11.93 7.29 3.25 16.30 -42.88%
EPS 0.16 0.10 -0.23 -0.05 -0.20 -0.28 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1431 0.1401 0.1413 0.1435 0.1413 0.1392 0.1422 0.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.67 1.05 1.14 1.00 0.80 0.60 -
P/RPS 1.18 3.06 1.07 1.47 2.11 1.51 0.23 196.58%
P/EPS 52.43 100.00 -71.00 -367.74 -78.13 -17.43 -2.55 -
EY 1.91 1.00 -1.41 -0.27 -1.28 -5.74 -39.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 1.14 1.23 1.09 0.35 0.26 70.47%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 27/02/04 18/12/03 29/08/03 28/05/03 -
Price 0.55 0.56 0.80 1.09 1.23 1.15 0.68 -
P/RPS 1.21 2.56 0.82 1.41 2.59 2.17 0.26 177.96%
P/EPS 53.40 83.58 -54.09 -351.61 -96.09 -25.05 -2.89 -
EY 1.87 1.20 -1.85 -0.28 -1.04 -3.99 -34.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.87 1.17 1.34 0.51 0.29 60.35%

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