[CFM] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -3.46%
YoY- 657.37%
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 44,689 42,863 41,924 40,455 39,706 39,071 38,851 9.75%
PBT 94 1,294 1,953 2,022 1,859 415 -72 -
Tax -56 55 70 -36 80 -119 -239 -61.89%
NP 38 1,349 2,023 1,986 1,939 296 -311 -
-
NP to SH -31 1,307 1,991 2,118 2,194 457 -67 -40.09%
-
Tax Rate 59.57% -4.25% -3.58% 1.78% -4.30% 28.67% - -
Total Cost 44,651 41,514 39,901 38,469 37,767 38,775 39,162 9.11%
-
Net Worth 41,761 40,720 40,460 41,102 41,815 38,833 38,383 5.76%
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 41,761 40,720 40,460 41,102 41,815 38,833 38,383 5.76%
NOSH 40,942 41,132 40,869 41,102 40,995 40,877 40,833 0.17%
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 0.09% 3.15% 4.83% 4.91% 4.88% 0.76% -0.80% -
ROE -0.07% 3.21% 4.92% 5.15% 5.25% 1.18% -0.17% -
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 109.15 104.21 102.58 98.42 96.86 95.58 95.15 9.55%
EPS -0.08 3.18 4.87 5.15 5.35 1.12 -0.16 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 1.00 1.02 0.95 0.94 5.58%
Adjusted Per Share Value based on latest NOSH - 41,102
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.70 16.02 15.67 15.12 14.84 14.60 14.52 9.74%
EPS -0.01 0.49 0.74 0.79 0.82 0.17 -0.03 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1522 0.1512 0.1536 0.1563 0.1451 0.1434 5.80%
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 0.60 0.62 0.57 0.62 0.72 0.60 0.63 -
P/RPS 0.55 0.59 0.56 0.63 0.74 0.63 0.66 -11.41%
P/EPS -792.44 19.51 11.70 12.03 13.45 53.67 -383.96 61.88%
EY -0.13 5.13 8.55 8.31 7.43 1.86 -0.26 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.58 0.62 0.71 0.63 0.67 -8.10%
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 27/11/07 28/08/07 30/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.70 0.70 0.65 0.55 0.65 0.66 0.62 -
P/RPS 0.64 0.67 0.63 0.56 0.67 0.69 0.65 -1.02%
P/EPS -924.51 22.03 13.34 10.67 12.15 59.03 -377.86 81.27%
EY -0.11 4.54 7.49 9.37 8.23 1.69 -0.26 -43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.66 0.55 0.64 0.69 0.66 2.99%

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