[CFM] QoQ Quarter Result on 30-Jun-2005 [#1]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -177.97%
YoY- -340.29%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,782 11,762 10,215 7,685 8,464 12,403 9,854 -7.39%
PBT -849 1,043 8 -617 -563 679 339 -
Tax 244 -149 -173 -121 327 -191 -189 -
NP -605 894 -165 -738 -236 488 150 -
-
NP to SH -483 817 -58 -656 -236 488 150 -
-
Tax Rate - 14.29% 2,162.50% - - 28.13% 55.75% -
Total Cost 9,387 10,868 10,380 8,423 8,700 11,915 9,704 -2.19%
-
Net Worth 42,978 43,518 38,114 37,719 38,248 38,547 37,702 9.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 42,978 43,518 38,114 37,719 38,248 38,547 37,702 9.13%
NOSH 40,932 41,055 41,428 40,999 40,689 41,008 40,540 0.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -6.89% 7.60% -1.62% -9.60% -2.79% 3.93% 1.52% -
ROE -1.12% 1.88% -0.15% -1.74% -0.62% 1.27% 0.40% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.45 28.65 24.66 18.74 20.80 30.25 24.31 -8.01%
EPS -1.18 1.99 -0.14 -1.60 -0.58 1.19 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 0.92 0.92 0.94 0.94 0.93 8.43%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.28 4.40 3.82 2.87 3.16 4.64 3.68 -7.39%
EPS -0.18 0.31 -0.02 -0.25 -0.09 0.18 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1626 0.1424 0.141 0.1429 0.1441 0.1409 9.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.39 0.56 0.41 0.56 0.53 0.54 -
P/RPS 3.73 1.36 2.27 2.19 2.69 1.75 2.22 41.37%
P/EPS -67.80 19.60 -400.00 -25.63 -96.55 44.54 145.95 -
EY -1.47 5.10 -0.25 -3.90 -1.04 2.25 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.37 0.61 0.45 0.60 0.56 0.58 19.76%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 08/03/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 -
Price 0.62 0.81 0.42 0.44 0.37 0.61 0.55 -
P/RPS 2.89 2.83 1.70 2.35 1.78 2.02 2.26 17.83%
P/EPS -52.54 40.70 -300.00 -27.50 -63.79 51.26 148.65 -
EY -1.90 2.46 -0.33 -3.64 -1.57 1.95 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.46 0.48 0.39 0.65 0.59 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