[FCW] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 71.21%
YoY- 5.9%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 5,856 8,412 7,164 6,584 12,396 15,772 29,024 -23.39%
PBT -11,232 8,268 5,408 -1,036 -1,308 596 -13,112 -2.54%
Tax 0 0 0 0 0 292 -136 -
NP -11,232 8,268 5,408 -1,036 -1,308 888 -13,248 -2.71%
-
NP to SH -11,232 8,268 5,408 -1,020 -1,084 888 -13,248 -2.71%
-
Tax Rate - 0.00% 0.00% - - -48.99% - -
Total Cost 17,088 144 1,756 7,620 13,704 14,884 42,272 -13.99%
-
Net Worth 119,690 123,084 27,591 22,666 27,099 27,750 44,656 17.84%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,690 123,084 27,591 22,666 27,099 27,750 44,656 17.84%
NOSH 194,999 195,000 275,918 283,333 270,999 277,500 186,067 0.78%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -191.80% 98.29% 75.49% -15.74% -10.55% 5.63% -45.64% -
ROE -9.38% 6.72% 19.60% -4.50% -4.00% 3.20% -29.67% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.00 4.31 2.60 2.32 4.57 5.68 15.60 -24.00%
EPS -5.76 4.24 1.96 -0.36 -0.48 0.32 -7.12 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.6312 0.10 0.08 0.10 0.10 0.24 16.92%
Adjusted Per Share Value based on latest NOSH - 283,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.34 3.36 2.87 2.63 4.96 6.31 11.61 -23.41%
EPS -4.49 3.31 2.16 -0.41 -0.43 0.36 -5.30 -2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4788 0.4923 0.1104 0.0907 0.1084 0.111 0.1786 17.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.61 0.55 0.75 0.68 1.25 1.65 1.75 -
P/RPS 20.31 12.75 28.89 29.26 27.33 29.03 11.22 10.38%
P/EPS -10.59 12.97 38.27 -188.89 -312.50 515.63 -24.58 -13.08%
EY -9.44 7.71 2.61 -0.53 -0.32 0.19 -4.07 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.87 7.50 8.50 12.50 16.50 7.29 -28.28%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 14/11/08 30/11/07 28/11/06 28/11/05 26/11/04 21/11/03 -
Price 0.61 0.50 0.90 0.77 1.10 1.75 1.55 -
P/RPS 20.31 11.59 34.66 33.14 24.05 30.79 9.94 12.63%
P/EPS -10.59 11.79 45.92 -213.89 -275.00 546.88 -21.77 -11.30%
EY -9.44 8.48 2.18 -0.47 -0.36 0.18 -4.59 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 9.00 9.63 11.00 17.50 6.46 -26.82%

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