[FCW] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -61.99%
YoY- -88.09%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 35,806 34,165 14,436 7,476 9,217 7,306 13,864 17.11%
PBT 3,169 9,308 2,538 2,633 22,282 4,340 -1,012 -
Tax -662 -622 -918 20 0 -89 20 -
NP 2,506 8,685 1,620 2,653 22,282 4,250 -992 -
-
NP to SH 2,133 8,110 1,858 2,653 22,282 4,346 -762 -
-
Tax Rate 20.89% 6.68% 36.17% -0.76% 0.00% 2.05% - -
Total Cost 33,300 25,480 12,816 4,822 -13,065 3,056 14,856 14.38%
-
Net Worth 137,151 130,355 124,733 123,067 113,103 27,863 27,238 30.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 137,151 130,355 124,733 123,067 113,103 27,863 27,238 30.88%
NOSH 195,121 194,967 196,337 195,098 195,005 278,632 272,380 -5.40%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.00% 25.42% 11.22% 35.49% 241.75% 58.18% -7.16% -
ROE 1.56% 6.22% 1.49% 2.16% 19.70% 15.60% -2.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.35 17.52 7.35 3.83 4.73 2.62 5.09 23.80%
EPS 1.09 4.16 0.95 1.36 11.43 1.56 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7029 0.6686 0.6353 0.6308 0.58 0.10 0.10 38.36%
Adjusted Per Share Value based on latest NOSH - 194,805
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.32 13.67 5.77 2.99 3.69 2.92 5.55 17.09%
EPS 0.85 3.24 0.74 1.06 8.91 1.74 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5486 0.5214 0.4989 0.4923 0.4524 0.1115 0.109 30.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.64 0.67 0.61 0.49 0.56 0.65 1.05 -
P/RPS 3.49 3.82 8.30 12.79 11.85 24.79 20.63 -25.61%
P/EPS 58.54 16.11 64.44 36.03 4.90 41.67 -375.00 -
EY 1.71 6.21 1.55 2.78 20.40 2.40 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 0.96 0.78 0.97 6.50 10.50 -33.45%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 27/05/10 25/05/09 12/05/08 31/05/07 11/05/06 -
Price 0.67 0.66 0.60 0.62 0.58 0.57 0.82 -
P/RPS 3.65 3.77 8.16 16.18 12.27 21.74 16.11 -21.90%
P/EPS 61.28 15.87 63.38 45.59 5.08 36.54 -292.86 -
EY 1.63 6.30 1.58 2.19 19.70 2.74 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.94 0.98 1.00 5.70 8.20 -30.15%

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