[FCW] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 37.33%
YoY- 370.35%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,342 39,409 36,835 35,504 19,340 7,366 8,808 20.76%
PBT 5,490 12,857 5,552 7,334 3,304 1,472 23,829 -21.69%
Tax 1,697 -3,882 -2,194 4,382 -886 10 13 125.14%
NP 7,187 8,975 3,358 11,716 2,418 1,482 23,842 -18.10%
-
NP to SH 6,869 8,625 3,034 11,138 2,368 1,482 23,842 -18.72%
-
Tax Rate -30.91% 30.19% 39.52% -59.75% 26.82% -0.68% -0.05% -
Total Cost 20,155 30,434 33,477 23,788 16,922 5,884 -15,034 -
-
Net Worth 177,495 149,316 138,307 135,618 125,308 122,499 146,792 3.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 3,749 - - - - - - -
Div Payout % 54.59% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 177,495 149,316 138,307 135,618 125,308 122,499 146,792 3.21%
NOSH 249,994 196,469 194,799 195,218 195,702 195,000 236,762 0.91%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 26.29% 22.77% 9.12% 33.00% 12.50% 20.12% 270.69% -
ROE 3.87% 5.78% 2.19% 8.21% 1.89% 1.21% 16.24% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.94 20.06 18.91 18.19 9.88 3.78 3.72 19.68%
EPS 2.75 4.39 1.56 5.71 1.21 0.76 10.07 -19.44%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.71 0.6947 0.6403 0.6282 0.62 2.28%
Adjusted Per Share Value based on latest NOSH - 194,769
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.94 15.76 14.73 14.20 7.74 2.95 3.52 20.79%
EPS 2.75 3.45 1.21 4.46 0.95 0.59 9.54 -18.71%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.5973 0.5532 0.5425 0.5012 0.49 0.5872 3.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.985 0.745 0.73 0.61 0.60 0.62 0.56 -
P/RPS 9.01 3.71 3.86 3.35 6.07 16.41 15.05 -8.19%
P/EPS 35.85 16.97 46.87 10.69 49.59 81.58 5.56 36.40%
EY 2.79 5.89 2.13 9.35 2.02 1.23 17.98 -26.68%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 1.03 0.88 0.94 0.99 0.90 7.50%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 30/08/12 26/08/11 24/08/10 25/08/09 27/08/08 -
Price 1.33 0.805 0.65 0.54 0.60 0.64 0.56 -
P/RPS 12.16 4.01 3.44 2.97 6.07 16.94 15.05 -3.48%
P/EPS 48.40 18.34 41.73 9.46 49.59 84.21 5.56 43.40%
EY 2.07 5.45 2.40 10.57 2.02 1.19 17.98 -30.24%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.06 0.92 0.78 0.94 1.02 0.90 12.95%

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