[FCW] QoQ TTM Result on 30-Sep-2006 [#1]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 0.45%
YoY- -5326.15%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,533 8,057 9,878 11,522 12,975 14,002 13,820 -33.34%
PBT 3,892 452 -1,021 -3,495 -3,563 -1,308 -1,291 -
Tax 56 -239 -217 -104 -104 130 175 -53.31%
NP 3,948 213 -1,238 -3,599 -3,667 -1,178 -1,116 -
-
NP to SH 4,028 298 -1,219 -3,527 -3,543 -1,059 -1,060 -
-
Tax Rate -1.44% 52.88% - - - - - -
Total Cost 3,585 7,844 11,116 15,121 16,642 15,180 14,936 -61.47%
-
Net Worth 28,111 27,844 26,523 22,666 23,705 29,333 37,000 -16.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 28,111 27,844 26,523 22,666 23,705 29,333 37,000 -16.77%
NOSH 281,111 278,444 280,370 283,333 277,904 293,333 370,000 -16.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 52.41% 2.64% -12.53% -31.24% -28.26% -8.41% -8.08% -
ROE 14.33% 1.07% -4.60% -15.56% -14.95% -3.61% -2.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.68 2.89 3.52 4.07 4.67 4.77 3.74 -19.97%
EPS 1.43 0.11 -0.43 -1.24 -1.27 -0.36 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.0946 0.08 0.0853 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 283,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.01 3.22 3.95 4.61 5.19 5.60 5.53 -33.40%
EPS 1.61 0.12 -0.49 -1.41 -1.42 -0.42 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1114 0.1061 0.0907 0.0948 0.1173 0.148 -16.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.77 0.65 0.70 0.68 0.75 1.05 1.02 -
P/RPS 28.73 22.46 19.87 16.72 16.06 22.00 27.31 3.44%
P/EPS 53.74 607.35 -161.00 -54.63 -58.83 -290.84 -356.04 -
EY 1.86 0.16 -0.62 -1.83 -1.70 -0.34 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.70 6.50 7.40 8.50 8.79 10.50 10.20 -17.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 28/11/06 30/08/06 11/05/06 28/02/06 -
Price 0.75 0.57 0.65 0.77 0.75 0.82 1.02 -
P/RPS 27.99 19.70 18.45 18.93 16.06 17.18 27.31 1.65%
P/EPS 52.34 532.60 -149.50 -61.86 -58.83 -227.13 -356.04 -
EY 1.91 0.19 -0.67 -1.62 -1.70 -0.44 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 5.70 6.87 9.63 8.79 8.20 10.20 -18.58%

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