[FM] QoQ Quarter Result on 30-Jun-2004 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,821 37,328 33,930 0 0 0 0 -
PBT 1,937 2,594 2,548 0 0 0 0 -
Tax -542 -1,913 -695 0 0 0 0 -
NP 1,395 681 1,853 0 0 0 0 -
-
NP to SH 1,395 1,865 1,853 0 0 0 0 -
-
Tax Rate 27.98% 73.75% 27.28% - - - - -
Total Cost 32,426 36,647 32,077 0 0 0 0 -
-
Net Worth 45,773 21,172 51,235 0 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,453 - - - - - - -
Div Payout % 104.17% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 45,773 21,172 51,235 0 0 0 0 -
NOSH 72,656 45,048 85,391 0 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.12% 1.82% 5.46% 0.00% 0.00% 0.00% 0.00% -
ROE 3.05% 8.81% 3.62% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.55 82.86 39.73 0.00 0.00 0.00 0.00 -
EPS 1.92 4.14 2.17 0.00 0.00 0.00 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.47 0.60 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.06 6.68 6.08 0.00 0.00 0.00 0.00 -
EPS 0.25 0.33 0.33 0.00 0.00 0.00 0.00 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0379 0.0917 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 - - - - - - -
Price 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.96 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 25/02/05 28/01/05 - - - - -
Price 0.50 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.07 0.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.04 11.84 0.00 0.00 0.00 0.00 0.00 -
EY 3.84 8.45 0.00 0.00 0.00 0.00 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.04 0.00 0.00 0.00 0.00 0.00 -

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