[FCW] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 34.56%
YoY- 630.2%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 38,436 5,856 8,412 7,164 6,584 12,396 15,772 15.99%
PBT 10,352 -11,232 8,268 5,408 -1,036 -1,308 596 60.89%
Tax -896 0 0 0 0 0 292 -
NP 9,456 -11,232 8,268 5,408 -1,036 -1,308 888 48.29%
-
NP to SH 8,488 -11,232 8,268 5,408 -1,020 -1,084 888 45.65%
-
Tax Rate 8.66% - 0.00% 0.00% - - -48.99% -
Total Cost 28,980 17,088 144 1,756 7,620 13,704 14,884 11.73%
-
Net Worth 126,774 119,690 123,084 27,591 22,666 27,099 27,750 28.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 126,774 119,690 123,084 27,591 22,666 27,099 27,750 28.79%
NOSH 194,678 194,999 195,000 275,918 283,333 270,999 277,500 -5.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 24.60% -191.80% 98.29% 75.49% -15.74% -10.55% 5.63% -
ROE 6.70% -9.38% 6.72% 19.60% -4.50% -4.00% 3.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.74 3.00 4.31 2.60 2.32 4.57 5.68 23.06%
EPS 4.36 -5.76 4.24 1.96 -0.36 -0.48 0.32 54.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6512 0.6138 0.6312 0.10 0.08 0.10 0.10 36.63%
Adjusted Per Share Value based on latest NOSH - 275,918
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.37 2.34 3.36 2.87 2.63 4.96 6.31 15.98%
EPS 3.40 -4.49 3.31 2.16 -0.41 -0.43 0.36 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5071 0.4788 0.4923 0.1104 0.0907 0.1084 0.111 28.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.60 0.61 0.55 0.75 0.68 1.25 1.65 -
P/RPS 3.04 20.31 12.75 28.89 29.26 27.33 29.03 -31.33%
P/EPS 13.76 -10.59 12.97 38.27 -188.89 -312.50 515.63 -45.31%
EY 7.27 -9.44 7.71 2.61 -0.53 -0.32 0.19 83.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 0.87 7.50 8.50 12.50 16.50 -38.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 14/11/08 30/11/07 28/11/06 28/11/05 26/11/04 -
Price 0.65 0.61 0.50 0.90 0.77 1.10 1.75 -
P/RPS 3.29 20.31 11.59 34.66 33.14 24.05 30.79 -31.10%
P/EPS 14.91 -10.59 11.79 45.92 -213.89 -275.00 546.88 -45.12%
EY 6.71 -9.44 8.48 2.18 -0.47 -0.36 0.18 82.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.79 9.00 9.63 11.00 17.50 -37.92%

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