[FCW] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 258.45%
YoY- 175.57%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 27,596 31,472 37,928 38,436 5,856 8,412 7,164 25.17%
PBT 4,308 4,184 -6,948 10,352 -11,232 8,268 5,408 -3.71%
Tax 2,876 5,016 -620 -896 0 0 0 -
NP 7,184 9,200 -7,568 9,456 -11,232 8,268 5,408 4.84%
-
NP to SH 6,924 8,916 -7,932 8,488 -11,232 8,268 5,408 4.20%
-
Tax Rate -66.76% -119.89% - 8.66% - 0.00% 0.00% -
Total Cost 20,412 22,272 45,496 28,980 17,088 144 1,756 50.45%
-
Net Worth 150,535 140,778 133,094 126,774 119,690 123,084 27,591 32.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,884 - - - - - - -
Div Payout % 171.64% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 150,535 140,778 133,094 126,774 119,690 123,084 27,591 32.64%
NOSH 198,073 195,526 194,411 194,678 194,999 195,000 275,918 -5.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.03% 29.23% -19.95% 24.60% -191.80% 98.29% 75.49% -
ROE 4.60% 6.33% -5.96% 6.70% -9.38% 6.72% 19.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.93 16.10 19.51 19.74 3.00 4.31 2.60 32.24%
EPS 3.52 4.56 -4.08 4.36 -5.76 4.24 1.96 10.24%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.6846 0.6512 0.6138 0.6312 0.10 40.17%
Adjusted Per Share Value based on latest NOSH - 194,678
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.04 12.59 15.17 15.37 2.34 3.36 2.87 25.14%
EPS 2.77 3.57 -3.17 3.40 -4.49 3.31 2.16 4.22%
DPS 4.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5631 0.5324 0.5071 0.4788 0.4923 0.1104 32.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.10 0.63 0.53 0.60 0.61 0.55 0.75 -
P/RPS 7.90 3.91 2.72 3.04 20.31 12.75 28.89 -19.41%
P/EPS 31.47 13.82 -12.99 13.76 -10.59 12.97 38.27 -3.20%
EY 3.18 7.24 -7.70 7.27 -9.44 7.71 2.61 3.34%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.87 0.77 0.92 0.99 0.87 7.50 -23.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 22/11/11 25/11/10 19/11/09 14/11/08 30/11/07 -
Price 0.85 0.66 0.54 0.65 0.61 0.50 0.90 -
P/RPS 6.10 4.10 2.77 3.29 20.31 11.59 34.66 -25.12%
P/EPS 24.32 14.47 -13.24 14.91 -10.59 11.79 45.92 -10.04%
EY 4.11 6.91 -7.56 6.71 -9.44 8.48 2.18 11.13%
DY 7.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.92 0.79 1.00 0.99 0.79 9.00 -29.31%

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