[FCW] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 7.0%
YoY- 493.23%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 35,504 19,340 7,366 8,808 7,533 12,975 19,885 10.13%
PBT 7,334 3,304 1,472 23,829 3,891 -3,563 212 80.46%
Tax 4,382 -886 10 13 56 -157 216 65.10%
NP 11,716 2,418 1,482 23,842 3,947 -3,720 428 73.55%
-
NP to SH 11,138 2,368 1,482 23,842 4,019 -3,543 428 72.10%
-
Tax Rate -59.75% 26.82% -0.68% -0.05% -1.44% - -101.89% -
Total Cost 23,788 16,922 5,884 -15,034 3,586 16,695 19,457 3.40%
-
Net Worth 135,618 125,308 122,499 146,792 27,909 25,128 28,533 29.65%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 135,618 125,308 122,499 146,792 27,909 25,128 28,533 29.65%
NOSH 195,218 195,702 195,000 236,762 279,097 279,200 271,111 -5.32%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.00% 12.50% 20.12% 270.69% 52.40% -28.67% 2.15% -
ROE 8.21% 1.89% 1.21% 16.24% 14.40% -14.10% 1.50% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.19 9.88 3.78 3.72 2.70 4.65 6.97 17.32%
EPS 5.71 1.21 0.76 10.07 1.44 -1.27 0.15 83.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6947 0.6403 0.6282 0.62 0.10 0.09 0.10 38.11%
Adjusted Per Share Value based on latest NOSH - 236,877
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.20 7.74 2.95 3.52 3.01 5.19 7.95 10.14%
EPS 4.46 0.95 0.59 9.54 1.61 -1.42 0.17 72.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5425 0.5012 0.49 0.5872 0.1116 0.1005 0.1141 29.65%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.61 0.60 0.62 0.56 0.77 0.75 1.20 -
P/RPS 3.35 6.07 16.41 15.05 28.53 16.14 17.22 -23.86%
P/EPS 10.69 49.59 81.58 5.56 53.47 -59.10 800.00 -51.27%
EY 9.35 2.02 1.23 17.98 1.87 -1.69 0.13 103.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.99 0.90 7.70 8.33 12.00 -35.29%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 24/08/10 25/08/09 27/08/08 30/08/07 30/08/06 29/08/05 -
Price 0.54 0.60 0.64 0.56 0.75 0.75 1.30 -
P/RPS 2.97 6.07 16.94 15.05 27.79 16.14 18.65 -26.36%
P/EPS 9.46 49.59 84.21 5.56 52.08 -59.10 866.67 -52.88%
EY 10.57 2.02 1.19 17.98 1.92 -1.69 0.12 110.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.02 0.90 7.50 8.33 13.00 -37.41%

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