[FCW] QoQ TTM Result on 31-Mar-2007 [#3]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 124.45%
YoY- 128.14%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,396 7,678 7,533 8,057 9,878 11,522 12,975 -31.18%
PBT 6,507 5,503 3,892 452 -1,021 -3,495 -3,563 -
Tax 116 56 56 -239 -217 -104 -104 -
NP 6,623 5,559 3,948 213 -1,238 -3,599 -3,667 -
-
NP to SH 6,752 5,635 4,028 298 -1,219 -3,527 -3,543 -
-
Tax Rate -1.78% -1.02% -1.44% 52.88% - - - -
Total Cost 773 2,119 3,585 7,844 11,116 15,121 16,642 -87.00%
-
Net Worth 101,250 27,591 28,111 27,844 26,523 22,666 23,705 162.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 101,250 27,591 28,111 27,844 26,523 22,666 23,705 162.55%
NOSH 194,712 275,918 281,111 278,444 280,370 283,333 277,904 -21.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 89.55% 72.40% 52.41% 2.64% -12.53% -31.24% -28.26% -
ROE 6.67% 20.42% 14.33% 1.07% -4.60% -15.56% -14.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.80 2.78 2.68 2.89 3.52 4.07 4.67 -12.80%
EPS 3.47 2.04 1.43 0.11 -0.43 -1.24 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.10 0.10 0.10 0.0946 0.08 0.0853 232.61%
Adjusted Per Share Value based on latest NOSH - 278,444
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.96 3.07 3.01 3.22 3.95 4.61 5.19 -31.15%
EPS 2.70 2.25 1.61 0.12 -0.49 -1.41 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.405 0.1104 0.1124 0.1114 0.1061 0.0907 0.0948 162.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.90 0.75 0.77 0.65 0.70 0.68 0.75 -
P/RPS 23.69 26.95 28.73 22.46 19.87 16.72 16.06 29.49%
P/EPS 25.95 36.72 53.74 607.35 -161.00 -54.63 -58.83 -
EY 3.85 2.72 1.86 0.16 -0.62 -1.83 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 7.50 7.70 6.50 7.40 8.50 8.79 -66.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 30/08/07 31/05/07 27/02/07 28/11/06 30/08/06 -
Price 0.61 0.90 0.75 0.57 0.65 0.77 0.75 -
P/RPS 16.06 32.34 27.99 19.70 18.45 18.93 16.06 0.00%
P/EPS 17.59 44.07 52.34 532.60 -149.50 -61.86 -58.83 -
EY 5.68 2.27 1.91 0.19 -0.67 -1.62 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 9.00 7.50 5.70 6.87 9.63 8.79 -73.83%

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