[CFM] QoQ TTM 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- -137.63%
YoY- -160.91%
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 38,444 38,126 38,767 38,406 39,645 39,559 39,590 -1.94%
PBT -415 -129 -493 -162 1,063 213 380 -
Tax -199 -116 -158 -174 -388 218 -39 196.68%
NP -614 -245 -651 -336 675 431 341 -
-
NP to SH -380 -133 -462 -254 675 431 341 -
-
Tax Rate - - - - 36.50% -102.35% 10.26% -
Total Cost 39,058 38,371 39,418 38,742 38,970 39,128 39,249 -0.32%
-
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 -1.60% -0.64% -1.68% -0.87% 1.70% 1.09% 0.86% -
ROE -0.88% -0.31% -1.21% -0.67% 1.76% 1.12% 0.90% -
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 93.92 92.87 93.58 93.67 97.43 96.47 97.66 -2.57%
EPS -0.93 -0.32 -1.12 -0.62 1.66 1.05 0.84 -
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 14.37 14.25 14.49 14.35 14.82 14.78 14.80 -1.94%
EPS -0.14 -0.05 -0.17 -0.09 0.25 0.16 0.13 -
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 0.85 0.42 0.60 0.44 0.57 0.55 0.55 33.70%
P/EPS -86.17 -120.39 -50.22 -66.18 33.76 50.43 64.20 -
EY -1.16 -0.83 -1.99 -1.51 2.96 1.98 1.56 -
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 0.66 0.87 0.45 0.47 0.38 0.63 0.56 11.58%
P/EPS -66.78 -250.04 -37.66 -71.02 22.30 58.04 65.39 -
EY -1.50 -0.40 -2.66 -1.41 4.48 1.72 1.53 -
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