[FCW] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 62.43%
YoY- 669.93%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 10,827 5,607 6,913 5,480 10,398 16,281 15,113 -5.40%
PBT 1,904 1,975 16,712 3,255 -759 761 -14,494 -
Tax -689 15 0 -67 15 154 -151 28.77%
NP 1,215 1,990 16,712 3,188 -744 915 -14,645 -
-
NP to SH 1,394 1,990 16,712 3,260 -572 915 -14,645 -
-
Tax Rate 36.19% -0.76% 0.00% 2.06% - -20.24% - -
Total Cost 9,612 3,617 -9,799 2,292 11,142 15,366 29,758 -17.16%
-
Net Worth 124,733 123,067 113,103 27,863 27,238 27,727 52,559 15.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 124,733 123,067 113,103 27,863 27,238 27,727 52,559 15.48%
NOSH 196,338 195,098 195,005 278,632 272,380 277,272 238,907 -3.21%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.22% 35.49% 241.75% 58.18% -7.16% 5.62% -96.90% -
ROE 1.12% 1.62% 14.78% 11.70% -2.10% 3.30% -27.86% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.51 2.87 3.55 1.97 3.82 5.87 6.33 -2.28%
EPS 0.71 1.02 8.57 1.17 -0.21 0.33 -6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.6308 0.58 0.10 0.10 0.10 0.22 19.32%
Adjusted Per Share Value based on latest NOSH - 278,444
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.33 2.24 2.77 2.19 4.16 6.51 6.05 -5.41%
EPS 0.56 0.80 6.68 1.30 -0.23 0.37 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4989 0.4923 0.4524 0.1115 0.109 0.1109 0.2102 15.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.61 0.49 0.56 0.65 1.05 1.33 3.03 -
P/RPS 11.06 17.05 15.80 33.05 27.51 22.65 47.90 -21.66%
P/EPS 85.92 48.04 6.53 55.56 -500.00 403.03 -49.43 -
EY 1.16 2.08 15.30 1.80 -0.20 0.25 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 0.97 6.50 10.50 13.30 13.77 -35.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 25/05/09 12/05/08 31/05/07 11/05/06 27/05/05 17/05/04 -
Price 0.60 0.62 0.58 0.57 0.82 0.93 2.05 -
P/RPS 10.88 21.57 16.36 28.98 21.48 15.84 32.41 -16.62%
P/EPS 84.51 60.78 6.77 48.72 -390.48 281.82 -33.44 -
EY 1.18 1.65 14.78 2.05 -0.26 0.35 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 1.00 5.70 8.20 9.30 9.32 -31.76%

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