[FCW] QoQ TTM Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1251.68%
YoY- 213.69%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,966 7,396 7,678 7,533 8,057 9,878 11,522 -15.38%
PBT 17,347 6,507 5,503 3,892 452 -1,021 -3,495 -
Tax 123 116 56 56 -239 -217 -104 -
NP 17,470 6,623 5,559 3,948 213 -1,238 -3,599 -
-
NP to SH 17,470 6,752 5,635 4,028 298 -1,219 -3,527 -
-
Tax Rate -0.71% -1.78% -1.02% -1.44% 52.88% - - -
Total Cost -8,504 773 2,119 3,585 7,844 11,116 15,121 -
-
Net Worth 113,081 101,250 27,591 28,111 27,844 26,523 22,666 191.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 113,081 101,250 27,591 28,111 27,844 26,523 22,666 191.68%
NOSH 194,967 194,712 275,918 281,111 278,444 280,370 283,333 -22.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 194.85% 89.55% 72.40% 52.41% 2.64% -12.53% -31.24% -
ROE 15.45% 6.67% 20.42% 14.33% 1.07% -4.60% -15.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.60 3.80 2.78 2.68 2.89 3.52 4.07 8.49%
EPS 8.96 3.47 2.04 1.43 0.11 -0.43 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.10 0.10 0.10 0.0946 0.08 274.14%
Adjusted Per Share Value based on latest NOSH - 281,111
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.59 2.96 3.07 3.01 3.22 3.95 4.61 -15.34%
EPS 6.99 2.70 2.25 1.61 0.12 -0.49 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.405 0.1104 0.1124 0.1114 0.1061 0.0907 191.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.56 0.90 0.75 0.77 0.65 0.70 0.68 -
P/RPS 12.18 23.69 26.95 28.73 22.46 19.87 16.72 -19.02%
P/EPS 6.25 25.95 36.72 53.74 607.35 -161.00 -54.63 -
EY 16.00 3.85 2.72 1.86 0.16 -0.62 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.73 7.50 7.70 6.50 7.40 8.50 -76.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 27/02/08 30/11/07 30/08/07 31/05/07 27/02/07 28/11/06 -
Price 0.58 0.61 0.90 0.75 0.57 0.65 0.77 -
P/RPS 12.61 16.06 32.34 27.99 19.70 18.45 18.93 -23.70%
P/EPS 6.47 17.59 44.07 52.34 532.60 -149.50 -61.86 -
EY 15.45 5.68 2.27 1.91 0.19 -0.67 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 9.00 7.50 5.70 6.87 9.63 -77.87%

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