[FCW] YoY Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 38.44%
YoY- 419.1%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 8,616 11,254 9,981 9,880 8,513 1,759 1,895 28.69%
PBT 2,543 2,791 3,176 353 1,400 -503 7,117 -15.75%
Tax -2 -3,601 -1,697 4,849 -197 -5 13 -
NP 2,541 -810 1,479 5,202 1,203 -508 7,130 -15.79%
-
NP to SH 2,376 -957 1,435 5,056 974 -508 7,130 -16.72%
-
Tax Rate 0.08% 129.02% 53.43% -1,373.65% 14.07% - -0.18% -
Total Cost 6,075 12,064 8,502 4,678 7,310 2,267 -5,235 -
-
Net Worth 177,495 148,432 138,182 134,975 124,730 122,740 146,863 3.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 177,495 148,432 138,182 134,975 124,730 122,740 146,863 3.20%
NOSH 249,994 195,306 194,623 194,769 194,800 195,384 236,877 0.90%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 29.49% -7.20% 14.82% 52.65% 14.13% -28.88% 376.25% -
ROE 1.34% -0.64% 1.04% 3.75% 0.78% -0.41% 4.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.45 5.76 5.13 5.07 4.37 0.90 0.80 27.56%
EPS 0.95 -0.49 0.55 2.59 0.50 -0.26 3.01 -17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.71 0.693 0.6403 0.6282 0.62 2.28%
Adjusted Per Share Value based on latest NOSH - 194,769
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.45 4.50 3.99 3.95 3.41 0.70 0.76 28.66%
EPS 0.95 -0.38 0.57 2.02 0.39 -0.20 2.85 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.5937 0.5527 0.5399 0.4989 0.491 0.5875 3.20%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.985 0.745 0.73 0.61 0.60 0.62 0.56 -
P/RPS 28.58 12.93 14.23 12.03 13.73 68.87 70.00 -13.86%
P/EPS 103.64 -152.04 99.01 23.50 120.00 -238.46 18.60 33.13%
EY 0.96 -0.66 1.01 4.26 0.83 -0.42 5.38 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.98 1.03 0.88 0.94 0.99 0.90 7.50%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 30/08/12 26/08/11 24/08/10 25/08/09 27/08/08 -
Price 1.33 0.805 0.65 0.54 0.60 0.64 0.56 -
P/RPS 38.59 13.97 12.67 10.65 13.73 71.09 70.00 -9.44%
P/EPS 139.94 -164.29 88.16 20.80 120.00 -246.15 18.60 39.96%
EY 0.71 -0.61 1.13 4.81 0.83 -0.41 5.38 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.06 0.92 0.78 0.94 1.02 0.90 12.95%

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