[FCW] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -71.01%
YoY- 52.88%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,759 1,567 1,937 2,103 1,895 2,902 2,220 -14.38%
PBT -503 -1,515 1,423 2,067 7,117 11,971 3,388 -
Tax -5 15 0 0 13 0 0 -
NP -508 -1,500 1,423 2,067 7,130 11,971 3,388 -
-
NP to SH -508 -1,500 1,423 2,067 7,130 11,971 3,388 -
-
Tax Rate - - 0.00% 0.00% -0.18% 0.00% 0.00% -
Total Cost 2,267 3,067 514 36 -5,235 -9,069 -1,168 -
-
Net Worth 122,740 122,883 124,463 123,084 146,863 113,081 101,250 13.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,740 122,883 124,463 123,084 146,863 113,081 101,250 13.70%
NOSH 195,384 194,805 194,931 195,000 236,877 194,967 194,712 0.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -28.88% -95.72% 73.46% 98.29% 376.25% 412.51% 152.61% -
ROE -0.41% -1.22% 1.14% 1.68% 4.85% 10.59% 3.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.90 0.80 0.99 1.08 0.80 1.49 1.14 -14.59%
EPS -0.26 -0.77 0.73 1.06 3.01 6.14 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6282 0.6308 0.6385 0.6312 0.62 0.58 0.52 13.44%
Adjusted Per Share Value based on latest NOSH - 195,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.70 0.63 0.77 0.84 0.76 1.16 0.89 -14.80%
EPS -0.20 -0.60 0.57 0.83 2.85 4.79 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 0.4915 0.4979 0.4923 0.5875 0.4523 0.405 13.71%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.49 0.49 0.55 0.56 0.56 0.90 -
P/RPS 68.87 60.92 49.31 51.00 70.00 37.62 78.94 -8.70%
P/EPS -238.46 -63.64 67.12 51.89 18.60 9.12 51.72 -
EY -0.42 -1.57 1.49 1.93 5.38 10.96 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.77 0.87 0.90 0.97 1.73 -31.09%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 24/02/09 14/11/08 27/08/08 12/05/08 27/02/08 -
Price 0.64 0.62 0.49 0.50 0.56 0.58 0.61 -
P/RPS 71.09 77.08 49.31 46.36 70.00 38.97 53.50 20.88%
P/EPS -246.15 -80.52 67.12 47.17 18.60 9.45 35.06 -
EY -0.41 -1.24 1.49 2.12 5.38 10.59 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.77 0.79 0.90 1.00 1.17 -8.74%

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