[CFM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 115.09%
YoY- 812.5%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,900 7,685 39,648 31,182 18,778 8,924 40,308 -41.76%
PBT -609 -617 1,060 1,626 947 608 -401 32.09%
Tax 1,512 -121 -356 -714 -523 -335 -207 -
NP 903 -738 704 912 424 273 -608 -
-
NP to SH -715 -656 704 912 424 273 -608 11.40%
-
Tax Rate - - 33.58% 43.91% 55.23% 55.10% - -
Total Cost 16,997 8,423 38,944 30,270 18,354 8,651 40,916 -44.29%
-
Net Worth 37,804 37,719 43,018 38,616 38,283 37,486 37,822 -0.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 37,804 37,719 43,018 38,616 38,283 37,486 37,822 -0.03%
NOSH 41,091 40,999 40,969 41,081 41,165 40,746 41,111 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.04% -9.60% 1.78% 2.92% 2.26% 3.06% -1.51% -
ROE -1.89% -1.74% 1.64% 2.36% 1.11% 0.73% -1.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.56 18.74 96.77 75.90 45.62 21.90 98.05 -41.74%
EPS -1.74 -1.60 1.72 2.22 1.03 0.67 -1.48 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 1.05 0.94 0.93 0.92 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 41,008
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.69 2.87 14.82 11.65 7.02 3.34 15.06 -41.75%
EPS -0.27 -0.25 0.26 0.34 0.16 0.10 -0.23 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.141 0.1608 0.1443 0.1431 0.1401 0.1413 0.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.41 0.56 0.53 0.54 0.67 1.05 -
P/RPS 1.29 2.19 0.58 0.70 1.18 3.06 1.07 13.26%
P/EPS -32.18 -25.63 32.59 23.87 52.43 100.00 -71.00 -40.96%
EY -3.11 -3.90 3.07 4.19 1.91 1.00 -1.41 69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.53 0.56 0.58 0.73 1.14 -34.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.42 0.44 0.37 0.61 0.55 0.56 0.80 -
P/RPS 0.96 2.35 0.38 0.80 1.21 2.56 0.82 11.06%
P/EPS -24.14 -27.50 21.53 27.48 53.40 83.58 -54.09 -41.57%
EY -4.14 -3.64 4.64 3.64 1.87 1.20 -1.85 71.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.35 0.65 0.59 0.61 0.87 -34.58%

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