[CFM] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 30.15%
YoY- -25.24%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Revenue 18,527 17,900 18,778 19,496 20,495 22,143 23,176 -4.37%
PBT 221 -609 947 167 184 -111 -234 -
Tax -214 1,512 -523 -693 -604 111 234 -
NP 7 903 424 -526 -420 0 0 -
-
NP to SH 123 -715 424 -526 -420 -621 -705 -
-
Tax Rate 96.83% - 55.23% 414.97% 328.26% - - -
Total Cost 18,520 16,997 18,354 20,022 20,915 22,143 23,176 -4.38%
-
Net Worth 38,949 37,804 38,283 37,806 43,476 43,420 44,923 -2.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Net Worth 38,949 37,804 38,283 37,806 43,476 43,420 44,923 -2.81%
NOSH 40,999 41,091 41,165 41,093 16,406 16,385 16,395 20.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
NP Margin 0.04% 5.04% 2.26% -2.70% -2.05% 0.00% 0.00% -
ROE 0.32% -1.89% 1.11% -1.39% -0.97% -1.43% -1.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 45.19 43.56 45.62 47.44 124.92 135.14 141.36 -20.38%
EPS 0.30 -1.74 1.03 -1.28 -2.56 -3.79 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.93 0.92 2.65 2.65 2.74 -19.08%
Adjusted Per Share Value based on latest NOSH - 41,090
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
RPS 6.92 6.69 7.02 7.29 7.66 8.28 8.66 -4.38%
EPS 0.05 -0.27 0.16 -0.20 -0.16 -0.23 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1413 0.1431 0.1413 0.1625 0.1623 0.1679 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 28/09/01 -
Price 0.60 0.56 0.54 1.00 0.66 1.06 0.58 -
P/RPS 1.33 1.29 1.18 2.11 0.53 0.78 0.41 26.51%
P/EPS 200.00 -32.18 52.43 -78.13 -25.78 -27.97 -13.49 -
EY 0.50 -3.11 1.91 -1.28 -3.88 -3.58 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 1.09 0.25 0.40 0.21 24.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 CAGR
Date 29/11/06 30/11/05 30/11/04 18/12/03 29/11/02 30/11/00 26/11/01 -
Price 0.66 0.42 0.55 1.23 0.72 0.94 0.80 -
P/RPS 1.46 0.96 1.21 2.59 0.58 0.70 0.57 20.68%
P/EPS 220.00 -24.14 53.40 -96.09 -28.13 -24.80 -18.60 -
EY 0.45 -4.14 1.87 -1.04 -3.56 -4.03 -5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.59 1.34 0.27 0.35 0.29 18.91%

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