[FCW] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.46%
YoY- 92.96%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,577 3,604 3,455 11,085 6,098 9,606 23,330 -30.72%
PBT -2,804 -549 -34,451 -4,797 -70,347 -11,312 -14,346 -23.81%
Tax -172 62 -128 -95 70,347 11,312 14,346 -
NP -2,976 -487 -34,579 -4,892 0 0 0 -
-
NP to SH -2,971 -487 -34,579 -4,892 -69,441 -11,180 -13,099 -21.89%
-
Tax Rate - - - - - - - -
Total Cost 5,553 4,091 38,034 15,977 6,098 9,606 23,330 -21.26%
-
Net Worth 23,705 27,111 24,859 48,361 67,936 87,731 106,872 -22.18%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 23,705 27,111 24,859 48,361 67,936 87,731 106,872 -22.18%
NOSH 277,904 271,111 248,590 186,007 185,770 185,714 184,708 7.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -115.48% -13.51% -1,000.84% -44.13% 0.00% 0.00% 0.00% -
ROE -12.53% -1.80% -139.10% -10.12% -102.21% -12.74% -12.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.93 1.33 1.39 5.96 3.28 5.17 12.63 -35.24%
EPS -1.07 -0.17 -13.91 -2.63 -37.38 -6.02 -7.05 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.10 0.10 0.26 0.3657 0.4724 0.5786 -27.30%
Adjusted Per Share Value based on latest NOSH - 186,007
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.03 1.44 1.38 4.43 2.44 3.84 9.33 -30.72%
EPS -1.19 -0.19 -13.83 -1.96 -27.78 -4.47 -5.24 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.1084 0.0994 0.1935 0.2718 0.3509 0.4275 -22.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.75 1.20 1.85 1.77 2.40 2.53 6.40 -
P/RPS 80.88 90.27 133.11 29.70 73.11 48.91 50.67 8.10%
P/EPS -70.15 -668.04 -13.30 -67.30 -6.42 -42.03 -90.25 -4.11%
EY -1.43 -0.15 -7.52 -1.49 -15.58 -2.38 -1.11 4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.79 12.00 18.50 6.81 6.56 5.36 11.06 -3.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 25/08/04 27/08/03 29/08/02 08/10/01 30/08/00 -
Price 0.75 1.30 1.90 2.58 2.33 2.20 6.60 -
P/RPS 80.88 97.79 136.71 43.29 70.98 42.53 52.25 7.55%
P/EPS -70.15 -723.71 -13.66 -98.10 -6.23 -36.54 -93.07 -4.60%
EY -1.43 -0.14 -7.32 -1.02 -16.04 -2.74 -1.07 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.79 13.00 19.00 9.92 6.37 4.66 11.41 -4.25%

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