[CFM] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2068.29%
YoY- 2514.71%
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 42,398 38,453 35,158 30,925 29,662 31,182 31,930 4.83%
PBT 4,327 2,517 780 2,709 435 1,626 1,014 27.32%
Tax -715 -192 -185 -164 -444 -714 -1,142 -7.50%
NP 3,612 2,325 595 2,545 -9 912 -128 -
-
NP to SH 3,376 1,899 528 2,667 102 912 -128 -
-
Tax Rate 16.52% 7.63% 23.72% 6.05% 102.07% 43.91% 112.62% -
Total Cost 38,786 36,128 34,563 28,380 29,671 30,270 32,058 3.22%
-
Net Worth 45,943 44,296 41,748 41,659 43,247 38,616 38,399 3.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 45,943 44,296 41,748 41,659 43,247 38,616 38,399 3.03%
NOSH 41,020 41,015 40,930 40,842 40,800 41,081 41,290 -0.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.52% 6.05% 1.69% 8.23% -0.03% 2.92% -0.40% -
ROE 7.35% 4.29% 1.26% 6.40% 0.24% 2.36% -0.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 103.36 93.75 85.90 75.72 72.70 75.90 77.33 4.94%
EPS 8.23 4.63 1.29 6.53 0.25 2.22 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.08 1.02 1.02 1.06 0.94 0.93 3.14%
Adjusted Per Share Value based on latest NOSH - 40,995
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.84 14.37 13.14 11.56 11.09 11.65 11.93 4.83%
EPS 1.26 0.71 0.20 1.00 0.04 0.34 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1655 0.156 0.1557 0.1616 0.1443 0.1435 3.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.66 0.33 0.60 0.72 0.39 0.53 1.14 -
P/RPS 0.64 0.35 0.70 0.95 0.54 0.70 1.47 -12.93%
P/EPS 8.02 7.13 46.51 11.03 156.00 23.87 -367.74 -
EY 12.47 14.03 2.15 9.07 0.64 4.19 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.31 0.59 0.71 0.37 0.56 1.23 -11.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 08/03/06 25/02/05 27/02/04 -
Price 0.71 0.33 0.70 0.65 0.81 0.61 1.09 -
P/RPS 0.69 0.35 0.81 0.86 1.11 0.80 1.41 -11.21%
P/EPS 8.63 7.13 54.26 9.95 324.00 27.48 -351.61 -
EY 11.59 14.03 1.84 10.05 0.31 3.64 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.31 0.69 0.64 0.76 0.65 1.17 -9.79%

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