[FCW] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 252.57%
YoY- 412.64%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 25,624 10,827 5,607 6,913 5,480 10,398 16,281 7.84%
PBT 6,981 1,904 1,975 16,712 3,255 -759 761 44.66%
Tax -467 -689 15 0 -67 15 154 -
NP 6,514 1,215 1,990 16,712 3,188 -744 915 38.67%
-
NP to SH 6,083 1,394 1,990 16,712 3,260 -572 915 37.10%
-
Tax Rate 6.69% 36.19% -0.76% 0.00% 2.06% - -20.24% -
Total Cost 19,110 9,612 3,617 -9,799 2,292 11,142 15,366 3.69%
-
Net Worth 130,355 124,733 123,067 113,103 27,863 27,238 27,727 29.41%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 130,355 124,733 123,067 113,103 27,863 27,238 27,727 29.41%
NOSH 194,967 196,338 195,098 195,005 278,632 272,380 277,272 -5.69%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 25.42% 11.22% 35.49% 241.75% 58.18% -7.16% 5.62% -
ROE 4.67% 1.12% 1.62% 14.78% 11.70% -2.10% 3.30% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 13.14 5.51 2.87 3.55 1.97 3.82 5.87 14.36%
EPS 3.12 0.71 1.02 8.57 1.17 -0.21 0.33 45.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6686 0.6353 0.6308 0.58 0.10 0.10 0.10 37.23%
Adjusted Per Share Value based on latest NOSH - 194,967
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.25 4.33 2.24 2.77 2.19 4.16 6.51 7.85%
EPS 2.43 0.56 0.80 6.68 1.30 -0.23 0.37 36.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5214 0.4989 0.4923 0.4524 0.1115 0.109 0.1109 29.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.67 0.61 0.49 0.56 0.65 1.05 1.33 -
P/RPS 5.10 11.06 17.05 15.80 33.05 27.51 22.65 -21.99%
P/EPS 21.47 85.92 48.04 6.53 55.56 -500.00 403.03 -38.64%
EY 4.66 1.16 2.08 15.30 1.80 -0.20 0.25 62.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 0.78 0.97 6.50 10.50 13.30 -35.02%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 27/05/10 25/05/09 12/05/08 31/05/07 11/05/06 27/05/05 -
Price 0.66 0.60 0.62 0.58 0.57 0.82 0.93 -
P/RPS 5.02 10.88 21.57 16.36 28.98 21.48 15.84 -17.42%
P/EPS 21.15 84.51 60.78 6.77 48.72 -390.48 281.82 -35.04%
EY 4.73 1.18 1.65 14.78 2.05 -0.26 0.35 54.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.98 1.00 5.70 8.20 9.30 -31.14%

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