[CFM] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -379.41%
YoY- -153.98%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Revenue 48,155 45,776 40,415 38,444 39,648 43,621 40,308 3.61%
PBT 1,329 1,277 2,023 -414 1,060 -2,481 -401 -
Tax -819 -31 -47 -200 -356 -1,376 -207 31.64%
NP 510 1,246 1,976 -614 704 -3,857 -608 -
-
NP to SH 190 1,115 2,108 -380 704 -3,857 -608 -
-
Tax Rate 61.63% 2.43% 2.32% - 33.58% - - -
Total Cost 47,645 44,530 38,439 39,058 38,944 47,478 40,916 3.09%
-
Net Worth 42,956 42,215 40,967 38,817 43,018 38,041 37,822 2.57%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Net Worth 42,956 42,215 40,967 38,817 43,018 38,041 37,822 2.57%
NOSH 41,304 40,986 40,967 40,860 40,969 16,397 41,111 0.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
NP Margin 1.06% 2.72% 4.89% -1.60% 1.78% -8.84% -1.51% -
ROE 0.44% 2.64% 5.15% -0.98% 1.64% -10.14% -1.61% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 116.59 111.69 98.65 94.09 96.77 266.03 98.05 3.52%
EPS 0.46 2.72 5.14 -0.93 1.72 -9.41 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 0.95 1.05 2.32 0.92 2.48%
Adjusted Per Share Value based on latest NOSH - 40,932
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 18.00 17.11 15.10 14.37 14.82 16.30 15.06 3.62%
EPS 0.07 0.42 0.79 -0.14 0.26 -1.44 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.1578 0.1531 0.1451 0.1608 0.1422 0.1413 2.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 -
Price 0.31 0.50 0.62 0.80 0.56 0.60 1.05 -
P/RPS 0.27 0.45 0.63 0.85 0.58 0.23 1.07 -24.06%
P/EPS 67.39 18.38 12.05 -86.02 32.59 -2.55 -71.00 -
EY 1.48 5.44 8.30 -1.16 3.07 -39.20 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.62 0.84 0.53 0.26 1.14 -23.42%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 29/05/09 29/05/08 30/05/07 30/05/06 30/05/05 28/05/03 28/05/04 -
Price 0.32 0.70 0.55 0.62 0.37 0.68 0.80 -
P/RPS 0.27 0.63 0.56 0.66 0.38 0.26 0.82 -19.91%
P/EPS 69.57 25.73 10.69 -66.67 21.53 -2.89 -54.09 -
EY 1.44 3.89 9.36 -1.50 4.64 -34.59 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.68 0.55 0.65 0.35 0.29 0.87 -18.63%

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