[CFM] QoQ TTM Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -185.71%
YoY- -156.3%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,706 39,071 38,851 38,444 38,126 38,767 38,406 2.23%
PBT 1,859 415 -72 -415 -129 -493 -162 -
Tax 80 -119 -239 -199 -116 -158 -174 -
NP 1,939 296 -311 -614 -245 -651 -336 -
-
NP to SH 2,194 457 -67 -380 -133 -462 -254 -
-
Tax Rate -4.30% 28.67% - - - - - -
Total Cost 37,767 38,775 39,162 39,058 38,371 39,418 38,742 -1.68%
-
Net Worth 41,815 38,833 38,383 42,978 43,518 38,114 37,719 7.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,815 38,833 38,383 42,978 43,518 38,114 37,719 7.09%
NOSH 40,995 40,877 40,833 40,932 41,055 41,428 40,999 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.88% 0.76% -0.80% -1.60% -0.64% -1.68% -0.87% -
ROE 5.25% 1.18% -0.17% -0.88% -0.31% -1.21% -0.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.86 95.58 95.15 93.92 92.87 93.58 93.67 2.25%
EPS 5.35 1.12 -0.16 -0.93 -0.32 -1.12 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 0.94 1.05 1.06 0.92 0.92 7.10%
Adjusted Per Share Value based on latest NOSH - 40,932
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.84 14.60 14.52 14.37 14.25 14.49 14.35 2.25%
EPS 0.82 0.17 -0.03 -0.14 -0.05 -0.17 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1451 0.1434 0.1606 0.1626 0.1424 0.141 7.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.72 0.60 0.63 0.80 0.39 0.56 0.41 -
P/RPS 0.74 0.63 0.66 0.85 0.42 0.60 0.44 41.28%
P/EPS 13.45 53.67 -383.96 -86.17 -120.39 -50.22 -66.18 -
EY 7.43 1.86 -0.26 -1.16 -0.83 -1.99 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.67 0.76 0.37 0.61 0.45 35.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 30/05/06 08/03/06 30/11/05 30/08/05 -
Price 0.65 0.66 0.62 0.62 0.81 0.42 0.44 -
P/RPS 0.67 0.69 0.65 0.66 0.87 0.45 0.47 26.58%
P/EPS 12.15 59.03 -377.86 -66.78 -250.04 -37.66 -71.02 -
EY 8.23 1.69 -0.26 -1.50 -0.40 -2.66 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.66 0.59 0.76 0.46 0.48 21.07%

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