[CFM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2068.29%
YoY- 2514.71%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,935 9,561 40,415 30,925 18,527 8,092 38,444 -33.29%
PBT -507 -343 2,023 2,709 221 -274 -414 14.45%
Tax -123 -55 -47 -164 -214 -161 -200 -27.66%
NP -630 -398 1,976 2,545 7 -435 -614 1.72%
-
NP to SH -688 -470 2,108 2,667 123 -343 -380 48.49%
-
Tax Rate - - 2.32% 6.05% 96.83% - - -
Total Cost 21,565 9,959 38,439 28,380 18,520 8,527 39,058 -32.67%
-
Net Worth 40,542 40,460 40,967 41,659 38,949 38,383 38,817 2.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,542 40,460 40,967 41,659 38,949 38,383 38,817 2.93%
NOSH 40,952 40,869 40,967 40,842 40,999 40,833 40,860 0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.01% -4.16% 4.89% 8.23% 0.04% -5.38% -1.60% -
ROE -1.70% -1.16% 5.15% 6.40% 0.32% -0.89% -0.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.12 23.39 98.65 75.72 45.19 19.82 94.09 -33.39%
EPS -1.68 -1.15 5.14 6.53 0.30 -0.84 -0.93 48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.00 1.02 0.95 0.94 0.95 2.78%
Adjusted Per Share Value based on latest NOSH - 40,995
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.82 3.57 15.10 11.56 6.92 3.02 14.37 -33.32%
EPS -0.26 -0.18 0.79 1.00 0.05 -0.13 -0.14 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1512 0.1531 0.1557 0.1456 0.1434 0.1451 2.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.57 0.62 0.72 0.60 0.63 0.80 -
P/RPS 1.21 2.44 0.63 0.95 1.33 3.18 0.85 26.51%
P/EPS -36.90 -49.57 12.05 11.03 200.00 -75.00 -86.02 -43.09%
EY -2.71 -2.02 8.30 9.07 0.50 -1.33 -1.16 75.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.62 0.71 0.63 0.67 0.84 -17.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.70 0.65 0.55 0.65 0.66 0.62 0.62 -
P/RPS 1.37 2.78 0.56 0.86 1.46 3.13 0.66 62.65%
P/EPS -41.67 -56.52 10.69 9.95 220.00 -73.81 -66.67 -26.87%
EY -2.40 -1.77 9.36 10.05 0.45 -1.35 -1.50 36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.55 0.64 0.69 0.66 0.65 6.05%

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