[FCW] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -91.33%
YoY- 52.88%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 9,482 9,609 1,464 2,103 1,791 1,646 3,099 20.47%
PBT -1,737 2,588 -2,808 2,067 1,352 -259 -327 32.07%
Tax -155 -224 0 0 0 0 0 -
NP -1,892 2,364 -2,808 2,067 1,352 -259 -327 33.96%
-
NP to SH -1,983 2,122 -2,808 2,067 1,352 -255 -271 39.31%
-
Tax Rate - 8.66% - 0.00% 0.00% - - -
Total Cost 11,374 7,245 4,272 36 439 1,905 3,426 22.12%
-
Net Worth 133,094 126,774 119,690 123,084 27,591 22,666 27,099 30.36%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 133,094 126,774 119,690 123,084 27,591 22,666 27,099 30.36%
NOSH 194,411 194,678 194,999 195,000 275,918 283,333 270,999 -5.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -19.95% 24.60% -191.80% 98.29% 75.49% -15.74% -10.55% -
ROE -1.49% 1.67% -2.35% 1.68% 4.90% -1.13% -1.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.88 4.94 0.75 1.08 0.65 0.58 1.14 27.41%
EPS -1.02 1.09 -1.44 1.06 0.49 -0.09 -0.12 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6846 0.6512 0.6138 0.6312 0.10 0.08 0.10 37.77%
Adjusted Per Share Value based on latest NOSH - 195,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.79 3.84 0.59 0.84 0.72 0.66 1.24 20.45%
EPS -0.79 0.85 -1.12 0.83 0.54 -0.10 -0.11 38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5324 0.5071 0.4788 0.4923 0.1104 0.0907 0.1084 30.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.53 0.60 0.61 0.55 0.75 0.68 1.25 -
P/RPS 10.87 12.16 81.25 51.00 115.54 117.05 109.31 -31.92%
P/EPS -51.96 55.05 -42.36 51.89 153.06 -755.56 -1,250.00 -41.12%
EY -1.92 1.82 -2.36 1.93 0.65 -0.13 -0.08 69.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 0.99 0.87 7.50 8.50 12.50 -37.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 25/11/10 19/11/09 14/11/08 30/11/07 28/11/06 28/11/05 -
Price 0.54 0.65 0.61 0.50 0.90 0.77 1.10 -
P/RPS 11.07 13.17 81.25 46.36 138.65 132.54 96.19 -30.24%
P/EPS -52.94 59.63 -42.36 47.17 183.67 -855.56 -1,100.00 -39.67%
EY -1.89 1.68 -2.36 2.12 0.54 -0.12 -0.09 66.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 0.99 0.79 9.00 9.63 11.00 -35.51%

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