[FCW] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -163.32%
YoY- -222.07%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,103 1,791 1,646 3,099 3,943 7,256 5,757 -15.43%
PBT 2,067 1,352 -259 -327 149 -3,278 -1,384 -
Tax 0 0 0 0 73 -34 -260 -
NP 2,067 1,352 -259 -327 222 -3,312 -1,644 -
-
NP to SH 2,067 1,352 -255 -271 222 -3,312 -1,644 -
-
Tax Rate 0.00% 0.00% - - -48.99% - - -
Total Cost 36 439 1,905 3,426 3,721 10,568 7,401 -58.80%
-
Net Worth 123,084 27,591 22,666 27,099 27,750 44,656 67,254 10.58%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 123,084 27,591 22,666 27,099 27,750 44,656 67,254 10.58%
NOSH 195,000 275,918 283,333 270,999 277,500 186,067 186,818 0.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 98.29% 75.49% -15.74% -10.55% 5.63% -45.64% -28.56% -
ROE 1.68% 4.90% -1.13% -1.00% 0.80% -7.42% -2.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.08 0.65 0.58 1.14 1.42 3.90 3.08 -16.01%
EPS 1.06 0.49 -0.09 -0.12 0.08 -1.78 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6312 0.10 0.08 0.10 0.10 0.24 0.36 9.80%
Adjusted Per Share Value based on latest NOSH - 270,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.84 0.72 0.66 1.24 1.58 2.90 2.30 -15.44%
EPS 0.83 0.54 -0.10 -0.11 0.09 -1.32 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.1104 0.0907 0.1084 0.111 0.1786 0.269 10.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.55 0.75 0.68 1.25 1.65 1.75 2.00 -
P/RPS 51.00 115.54 117.05 109.31 116.12 44.88 64.90 -3.93%
P/EPS 51.89 153.06 -755.56 -1,250.00 2,062.50 -98.31 -227.27 -
EY 1.93 0.65 -0.13 -0.08 0.05 -1.02 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 7.50 8.50 12.50 16.50 7.29 5.56 -26.57%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 30/11/07 28/11/06 28/11/05 26/11/04 21/11/03 26/11/02 -
Price 0.50 0.90 0.77 1.10 1.75 1.55 1.83 -
P/RPS 46.36 138.65 132.54 96.19 123.16 39.75 59.38 -4.03%
P/EPS 47.17 183.67 -855.56 -1,100.00 2,187.50 -87.08 -207.95 -
EY 2.12 0.54 -0.12 -0.09 0.05 -1.15 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 9.00 9.63 11.00 17.50 6.46 5.08 -26.64%

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