[FCW] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -364.55%
YoY- -927.8%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 7,366 8,808 7,533 12,975 19,885 18,568 39,563 -24.41%
PBT 1,472 23,829 3,891 -3,563 212 -48,944 -18,893 -
Tax 10 13 56 -157 216 -279 -633 -
NP 1,482 23,842 3,947 -3,720 428 -49,223 -19,526 -
-
NP to SH 1,482 23,842 4,019 -3,543 428 -49,223 -19,526 -
-
Tax Rate -0.68% -0.05% -1.44% - -101.89% - - -
Total Cost 5,884 -15,034 3,586 16,695 19,457 67,791 59,089 -31.89%
-
Net Worth 122,499 146,792 27,909 25,128 28,533 24,860 48,304 16.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,499 146,792 27,909 25,128 28,533 24,860 48,304 16.76%
NOSH 195,000 236,762 279,097 279,200 271,111 248,601 185,784 0.80%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 20.12% 270.69% 52.40% -28.67% 2.15% -265.10% -49.35% -
ROE 1.21% 16.24% 14.40% -14.10% 1.50% -198.00% -40.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.78 3.72 2.70 4.65 6.97 7.47 21.30 -25.01%
EPS 0.76 10.07 1.44 -1.27 0.15 -19.80 -10.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6282 0.62 0.10 0.09 0.10 0.10 0.26 15.82%
Adjusted Per Share Value based on latest NOSH - 277,904
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.95 3.52 3.01 5.19 7.95 7.43 15.83 -24.40%
EPS 0.59 9.54 1.61 -1.42 0.17 -19.69 -7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.5872 0.1116 0.1005 0.1141 0.0994 0.1932 16.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.62 0.56 0.77 0.75 1.20 1.85 1.77 -
P/RPS 16.41 15.05 28.53 16.14 17.22 24.77 8.31 11.99%
P/EPS 81.58 5.56 53.47 -59.10 800.00 -9.34 -16.84 -
EY 1.23 17.98 1.87 -1.69 0.13 -10.70 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 7.70 8.33 12.00 18.50 6.81 -27.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 27/08/08 30/08/07 30/08/06 29/08/05 25/08/04 27/08/03 -
Price 0.64 0.56 0.75 0.75 1.30 1.90 2.58 -
P/RPS 16.94 15.05 27.79 16.14 18.65 25.44 12.12 5.73%
P/EPS 84.21 5.56 52.08 -59.10 866.67 -9.60 -24.55 -
EY 1.19 17.98 1.92 -1.69 0.12 -10.42 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 7.50 8.33 13.00 19.00 9.92 -31.53%

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