[FCW] QoQ Quarter Result on 30-Jun-2009 [#4]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 66.13%
YoY- -107.12%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,294 3,069 1,464 1,759 1,567 1,937 2,103 107.81%
PBT 1,514 3,198 -2,808 -503 -1,515 1,423 2,067 -18.75%
Tax -689 0 0 -5 15 0 0 -
NP 825 3,198 -2,808 -508 -1,500 1,423 2,067 -45.82%
-
NP to SH 992 3,210 -2,808 -508 -1,500 1,423 2,067 -38.72%
-
Tax Rate 45.51% 0.00% - - - 0.00% 0.00% -
Total Cost 5,469 -129 4,272 2,267 3,067 514 36 2755.83%
-
Net Worth 123,572 122,602 119,690 122,740 122,883 124,463 123,084 0.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 123,572 122,602 119,690 122,740 122,883 124,463 123,084 0.26%
NOSH 194,509 194,545 194,999 195,384 194,805 194,931 195,000 -0.16%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.11% 104.20% -191.80% -28.88% -95.72% 73.46% 98.29% -
ROE 0.80% 2.62% -2.35% -0.41% -1.22% 1.14% 1.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.24 1.58 0.75 0.90 0.80 0.99 1.08 108.14%
EPS 0.51 1.65 -1.44 -0.26 -0.77 0.73 1.06 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.6302 0.6138 0.6282 0.6308 0.6385 0.6312 0.43%
Adjusted Per Share Value based on latest NOSH - 195,384
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.52 1.23 0.59 0.70 0.63 0.77 0.84 108.14%
EPS 0.40 1.28 -1.12 -0.20 -0.60 0.57 0.83 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.4904 0.4788 0.491 0.4915 0.4979 0.4923 0.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.61 0.60 0.61 0.62 0.49 0.49 0.55 -
P/RPS 18.85 38.03 81.25 68.87 60.92 49.31 51.00 -48.52%
P/EPS 119.61 36.36 -42.36 -238.46 -63.64 67.12 51.89 74.58%
EY 0.84 2.75 -2.36 -0.42 -1.57 1.49 1.93 -42.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.99 0.99 0.78 0.77 0.87 6.78%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 19/11/09 25/08/09 25/05/09 24/02/09 14/11/08 -
Price 0.60 0.60 0.61 0.64 0.62 0.49 0.50 -
P/RPS 18.54 38.03 81.25 71.09 77.08 49.31 46.36 -45.74%
P/EPS 117.65 36.36 -42.36 -246.15 -80.52 67.12 47.17 84.01%
EY 0.85 2.75 -2.36 -0.41 -1.24 1.49 2.12 -45.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 0.99 1.02 0.98 0.77 0.79 12.30%

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