[FCW] QoQ Quarter Result on 31-Mar-2005 [#3]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -127.66%
YoY- 94.67%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,146 3,099 3,604 2,971 9,367 3,943 3,455 12.88%
PBT -90 -327 -549 -325 937 149 -34,451 -98.08%
Tax 53 0 62 60 21 73 -128 -
NP -37 -327 -487 -265 958 222 -34,579 -98.94%
-
NP to SH -37 -271 -487 -265 958 222 -34,579 -98.94%
-
Tax Rate - - - - -2.24% -48.99% - -
Total Cost 4,183 3,426 4,091 3,236 8,409 3,721 38,034 -76.95%
-
Net Worth 37,000 27,099 27,111 26,499 28,176 27,750 24,859 30.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 37,000 27,099 27,111 26,499 28,176 27,750 24,859 30.26%
NOSH 370,000 270,999 271,111 264,999 281,764 277,500 248,590 30.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.89% -10.55% -13.51% -8.92% 10.23% 5.63% -1,000.84% -
ROE -0.10% -1.00% -1.80% -1.00% 3.40% 0.80% -139.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.12 1.14 1.33 1.12 3.32 1.42 1.39 -13.37%
EPS -0.01 -0.12 -0.17 -0.10 0.34 0.08 -13.91 -99.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 264,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.66 1.24 1.44 1.19 3.75 1.58 1.38 13.06%
EPS -0.01 -0.11 -0.19 -0.11 0.38 0.09 -13.83 -99.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1084 0.1084 0.106 0.1127 0.111 0.0994 30.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.02 1.25 1.20 1.33 1.62 1.65 1.85 -
P/RPS 91.03 109.31 90.27 118.63 48.73 116.12 133.11 -22.32%
P/EPS -10,200.00 -1,250.00 -668.04 -1,330.00 476.47 2,062.50 -13.30 8177.72%
EY -0.01 -0.08 -0.15 -0.08 0.21 0.05 -7.52 -98.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.20 12.50 12.00 13.30 16.20 16.50 18.50 -32.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 25/02/05 26/11/04 25/08/04 -
Price 1.02 1.10 1.30 0.93 1.55 1.75 1.90 -
P/RPS 91.03 96.19 97.79 82.95 46.62 123.16 136.71 -23.69%
P/EPS -10,200.00 -1,100.00 -723.71 -930.00 455.88 2,187.50 -13.66 8032.04%
EY -0.01 -0.09 -0.14 -0.11 0.22 0.05 -7.32 -98.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.20 11.00 13.00 9.30 15.50 17.50 19.00 -33.87%

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