[FCW] QoQ Quarter Result on 31-Mar-2004 [#3]

Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 21.92%
YoY- 50.69%
Quarter Report
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 9,367 3,943 3,455 2,852 5,005 7,256 11,085 -10.57%
PBT 937 149 -34,451 -4,961 -6,255 -3,278 -4,797 -
Tax 21 73 -128 -8 -109 -34 -95 -
NP 958 222 -34,579 -4,969 -6,364 -3,312 -4,892 -
-
NP to SH 958 222 -34,579 -4,969 -6,364 -3,312 -4,892 -
-
Tax Rate -2.24% -48.99% - - - - - -
Total Cost 8,409 3,721 38,034 7,821 11,369 10,568 15,977 -34.68%
-
Net Worth 28,176 27,750 24,859 52,556 52,667 44,656 48,361 -30.12%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,176 27,750 24,859 52,556 52,667 44,656 48,361 -30.12%
NOSH 281,764 277,500 248,590 238,894 219,448 186,067 186,007 31.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.23% 5.63% -1,000.84% -174.23% -127.15% -45.64% -44.13% -
ROE 3.40% 0.80% -139.10% -9.45% -12.08% -7.42% -10.12% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.32 1.42 1.39 1.19 2.28 3.90 5.96 -32.17%
EPS 0.34 0.08 -13.91 -2.08 -2.90 -1.78 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.22 0.24 0.24 0.26 -46.95%
Adjusted Per Share Value based on latest NOSH - 238,894
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.75 1.58 1.38 1.14 2.00 2.90 4.43 -10.46%
EPS 0.38 0.09 -13.83 -1.99 -2.55 -1.32 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.111 0.0994 0.2102 0.2107 0.1786 0.1935 -30.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.62 1.65 1.85 3.03 4.90 1.75 1.77 -
P/RPS 48.73 116.12 133.11 253.80 214.84 44.88 29.70 38.90%
P/EPS 476.47 2,062.50 -13.30 -145.67 -168.97 -98.31 -67.30 -
EY 0.21 0.05 -7.52 -0.69 -0.59 -1.02 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.20 16.50 18.50 13.77 20.42 7.29 6.81 77.73%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 25/08/04 17/05/04 27/02/04 21/11/03 27/08/03 -
Price 1.55 1.75 1.90 2.05 3.05 1.55 2.58 -
P/RPS 46.62 123.16 136.71 171.72 133.73 39.75 43.29 5.04%
P/EPS 455.88 2,187.50 -13.66 -98.56 -105.17 -87.08 -98.10 -
EY 0.22 0.05 -7.32 -1.01 -0.95 -1.15 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.50 17.50 19.00 9.32 12.71 6.46 9.92 34.47%

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