[FCW] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 83.04%
YoY- -101.46%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,646 3,099 3,943 7,256 5,757 4,648 14,465 -30.37%
PBT -259 -327 149 -3,278 -1,384 -4,715 -5,109 -39.15%
Tax 0 0 73 -34 -260 4,715 5,109 -
NP -259 -327 222 -3,312 -1,644 0 0 -
-
NP to SH -255 -271 222 -3,312 -1,644 -4,669 -5,178 -39.44%
-
Tax Rate - - -48.99% - - - - -
Total Cost 1,905 3,426 3,721 10,568 7,401 4,648 14,465 -28.66%
-
Net Worth 22,666 27,099 27,750 44,656 67,254 83,707 102,450 -22.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 22,666 27,099 27,750 44,656 67,254 83,707 102,450 -22.22%
NOSH 283,333 270,999 277,500 186,067 186,818 186,015 184,928 7.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.74% -10.55% 5.63% -45.64% -28.56% 0.00% 0.00% -
ROE -1.13% -1.00% 0.80% -7.42% -2.44% -5.58% -5.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.58 1.14 1.42 3.90 3.08 2.50 7.82 -35.16%
EPS -0.09 -0.12 0.08 -1.78 -0.88 -2.51 -2.80 -43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.24 0.36 0.45 0.554 -27.55%
Adjusted Per Share Value based on latest NOSH - 186,067
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.66 1.24 1.58 2.90 2.30 1.86 5.79 -30.35%
EPS -0.10 -0.11 0.09 -1.32 -0.66 -1.87 -2.07 -39.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.1084 0.111 0.1786 0.269 0.3348 0.4098 -22.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 1.25 1.65 1.75 2.00 2.22 4.93 -
P/RPS 117.05 109.31 116.12 44.88 64.90 88.85 63.03 10.86%
P/EPS -755.56 -1,250.00 2,062.50 -98.31 -227.27 -88.45 -176.07 27.46%
EY -0.13 -0.08 0.05 -1.02 -0.44 -1.13 -0.57 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 12.50 16.50 7.29 5.56 4.93 8.90 -0.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 26/11/04 21/11/03 26/11/02 29/11/01 29/11/00 -
Price 0.77 1.10 1.75 1.55 1.83 2.78 4.65 -
P/RPS 132.54 96.19 123.16 39.75 59.38 111.26 59.45 14.28%
P/EPS -855.56 -1,100.00 2,187.50 -87.08 -207.95 -110.76 -166.07 31.40%
EY -0.12 -0.09 0.05 -1.15 -0.48 -0.90 -0.60 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.63 11.00 17.50 6.46 5.08 6.18 8.39 2.32%

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