[CFM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -20.96%
YoY- 654.74%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,158 20,935 9,561 40,415 30,925 18,527 8,092 165.55%
PBT 780 -507 -343 2,023 2,709 221 -274 -
Tax -185 -123 -55 -47 -164 -214 -161 9.67%
NP 595 -630 -398 1,976 2,545 7 -435 -
-
NP to SH 528 -688 -470 2,108 2,667 123 -343 -
-
Tax Rate 23.72% - - 2.32% 6.05% 96.83% - -
Total Cost 34,563 21,565 9,959 38,439 28,380 18,520 8,527 153.57%
-
Net Worth 41,748 40,542 40,460 40,967 41,659 38,949 38,383 5.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 41,748 40,542 40,460 40,967 41,659 38,949 38,383 5.74%
NOSH 40,930 40,952 40,869 40,967 40,842 40,999 40,833 0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.69% -3.01% -4.16% 4.89% 8.23% 0.04% -5.38% -
ROE 1.26% -1.70% -1.16% 5.15% 6.40% 0.32% -0.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.90 51.12 23.39 98.65 75.72 45.19 19.82 165.11%
EPS 1.29 -1.68 -1.15 5.14 6.53 0.30 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 1.00 1.02 0.95 0.94 5.58%
Adjusted Per Share Value based on latest NOSH - 41,102
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.14 7.82 3.57 15.10 11.56 6.92 3.02 165.80%
EPS 0.20 -0.26 -0.18 0.79 1.00 0.05 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.1515 0.1512 0.1531 0.1557 0.1456 0.1434 5.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.62 0.57 0.62 0.72 0.60 0.63 -
P/RPS 0.70 1.21 2.44 0.63 0.95 1.33 3.18 -63.44%
P/EPS 46.51 -36.90 -49.57 12.05 11.03 200.00 -75.00 -
EY 2.15 -2.71 -2.02 8.30 9.07 0.50 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.58 0.62 0.71 0.63 0.67 -8.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 28/08/07 30/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.70 0.70 0.65 0.55 0.65 0.66 0.62 -
P/RPS 0.81 1.37 2.78 0.56 0.86 1.46 3.13 -59.29%
P/EPS 54.26 -41.67 -56.52 10.69 9.95 220.00 -73.81 -
EY 1.84 -2.40 -1.77 9.36 10.05 0.45 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.66 0.55 0.64 0.69 0.66 2.99%

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