[CFM] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 55.31%
YoY- 180.61%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Revenue 20,935 18,527 17,900 18,778 19,496 20,495 22,143 -0.79%
PBT -507 221 -609 947 167 184 -111 24.22%
Tax -123 -214 1,512 -523 -693 -604 111 -
NP -630 7 903 424 -526 -420 0 -
-
NP to SH -688 123 -715 424 -526 -420 -621 1.47%
-
Tax Rate - 96.83% - 55.23% 414.97% 328.26% - -
Total Cost 21,565 18,520 16,997 18,354 20,022 20,915 22,143 -0.37%
-
Net Worth 40,542 38,949 37,804 38,283 37,806 43,476 43,420 -0.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Net Worth 40,542 38,949 37,804 38,283 37,806 43,476 43,420 -0.97%
NOSH 40,952 40,999 41,091 41,165 41,093 16,406 16,385 13.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
NP Margin -3.01% 0.04% 5.04% 2.26% -2.70% -2.05% 0.00% -
ROE -1.70% 0.32% -1.89% 1.11% -1.39% -0.97% -1.43% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 51.12 45.19 43.56 45.62 47.44 124.92 135.14 -12.96%
EPS -1.68 0.30 -1.74 1.03 -1.28 -2.56 -3.79 -10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.92 0.93 0.92 2.65 2.65 -13.11%
Adjusted Per Share Value based on latest NOSH - 40,540
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
RPS 7.82 6.92 6.69 7.02 7.29 7.66 8.28 -0.81%
EPS -0.26 0.05 -0.27 0.16 -0.20 -0.16 -0.23 1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1456 0.1413 0.1431 0.1413 0.1625 0.1623 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 -
Price 0.62 0.60 0.56 0.54 1.00 0.66 1.06 -
P/RPS 1.21 1.33 1.29 1.18 2.11 0.53 0.78 6.47%
P/EPS -36.90 200.00 -32.18 52.43 -78.13 -25.78 -27.97 4.03%
EY -2.71 0.50 -3.11 1.91 -1.28 -3.88 -3.58 -3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.61 0.58 1.09 0.25 0.40 6.70%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 CAGR
Date 27/11/07 29/11/06 30/11/05 30/11/04 18/12/03 29/11/02 30/11/00 -
Price 0.70 0.66 0.42 0.55 1.23 0.72 0.94 -
P/RPS 1.37 1.46 0.96 1.21 2.59 0.58 0.70 10.06%
P/EPS -41.67 220.00 -24.14 53.40 -96.09 -28.13 -24.80 7.69%
EY -2.40 0.45 -4.14 1.87 -1.04 -3.56 -4.03 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.46 0.59 1.34 0.27 0.35 10.62%

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