[FCW] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -64.92%
YoY- 100.87%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 8,808 7,533 12,975 19,885 18,568 39,563 18,338 -11.49%
PBT 23,829 3,891 -3,563 212 -48,944 -18,893 -86,529 -
Tax 13 56 -157 216 -279 -633 86,529 -76.91%
NP 23,842 3,947 -3,720 428 -49,223 -19,526 0 -
-
NP to SH 23,842 4,019 -3,543 428 -49,223 -19,526 -85,487 -
-
Tax Rate -0.05% -1.44% - -101.89% - - - -
Total Cost -15,034 3,586 16,695 19,457 67,791 59,089 18,338 -
-
Net Worth 146,792 27,909 25,128 28,533 24,860 48,304 67,932 13.68%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 146,792 27,909 25,128 28,533 24,860 48,304 67,932 13.68%
NOSH 236,762 279,097 279,200 271,111 248,601 185,784 185,760 4.12%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 270.69% 52.40% -28.67% 2.15% -265.10% -49.35% 0.00% -
ROE 16.24% 14.40% -14.10% 1.50% -198.00% -40.42% -125.84% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.72 2.70 4.65 6.97 7.47 21.30 9.87 -14.99%
EPS 10.07 1.44 -1.27 0.15 -19.80 -10.51 -46.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.10 0.09 0.10 0.10 0.26 0.3657 9.18%
Adjusted Per Share Value based on latest NOSH - 271,111
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.52 3.01 5.19 7.95 7.43 15.83 7.34 -11.51%
EPS 9.54 1.61 -1.42 0.17 -19.69 -7.81 -34.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5872 0.1116 0.1005 0.1141 0.0994 0.1932 0.2717 13.69%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.56 0.77 0.75 1.20 1.85 1.77 2.40 -
P/RPS 15.05 28.53 16.14 17.22 24.77 8.31 24.31 -7.67%
P/EPS 5.56 53.47 -59.10 800.00 -9.34 -16.84 -5.22 -
EY 17.98 1.87 -1.69 0.13 -10.70 -5.94 -19.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 7.70 8.33 12.00 18.50 6.81 6.56 -28.16%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 30/08/07 30/08/06 29/08/05 25/08/04 27/08/03 29/08/02 -
Price 0.56 0.75 0.75 1.30 1.90 2.58 2.33 -
P/RPS 15.05 27.79 16.14 18.65 25.44 12.12 23.60 -7.21%
P/EPS 5.56 52.08 -59.10 866.67 -9.60 -24.55 -5.06 -
EY 17.98 1.92 -1.69 0.12 -10.42 -4.07 -19.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 7.50 8.33 13.00 19.00 9.92 6.37 -27.80%

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