[FCW] YoY Quarter Result on 31-Mar-2012 [#3]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 424.22%
YoY- -17.61%
Quarter Report
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,874 5,706 8,450 8,426 7,342 6,294 1,567 24.62%
PBT 3,013 930 4,656 3,157 3,742 1,514 -1,515 -
Tax 860 552 782 -102 -97 -689 15 96.30%
NP 3,873 1,482 5,438 3,055 3,645 825 -1,500 -
-
NP to SH 3,914 1,453 5,365 3,009 3,652 992 -1,500 -
-
Tax Rate -28.54% -59.35% -16.80% 3.23% 2.59% 45.51% - -
Total Cost 2,001 4,224 3,012 5,371 3,697 5,469 3,067 -6.86%
-
Net Worth 229,994 174,995 148,810 137,339 130,573 123,572 122,883 11.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,499 - - - - - - -
Div Payout % 319.36% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 229,994 174,995 148,810 137,339 130,573 123,572 122,883 11.00%
NOSH 249,994 249,994 195,802 195,389 195,294 194,509 194,805 4.24%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 65.93% 25.97% 64.36% 36.26% 49.65% 13.11% -95.72% -
ROE 1.70% 0.83% 3.61% 2.19% 2.80% 0.80% -1.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.35 2.28 4.32 4.31 3.76 3.24 0.80 19.66%
EPS 1.57 0.57 2.74 1.54 1.87 0.51 -0.77 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.70 0.76 0.7029 0.6686 0.6353 0.6308 6.48%
Adjusted Per Share Value based on latest NOSH - 195,389
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.35 2.28 3.38 3.37 2.94 2.52 0.63 24.52%
EPS 1.57 0.57 2.15 1.20 1.46 0.40 -0.60 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.70 0.5953 0.5494 0.5223 0.4943 0.4915 11.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.10 0.94 0.74 0.64 0.67 0.61 0.49 -
P/RPS 46.82 41.18 17.15 14.84 17.82 18.85 60.92 -4.29%
P/EPS 70.26 161.73 27.01 41.56 35.83 119.61 -63.64 -
EY 1.42 0.62 3.70 2.41 2.79 0.84 -1.57 -
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 0.97 0.91 1.00 0.96 0.78 7.44%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 30/05/14 30/05/13 25/05/12 25/05/11 27/05/10 25/05/09 -
Price 1.35 0.965 0.76 0.67 0.66 0.60 0.62 -
P/RPS 57.46 42.28 17.61 15.54 17.56 18.54 77.08 -4.77%
P/EPS 86.23 166.03 27.74 43.51 35.29 117.65 -80.52 -
EY 1.16 0.60 3.61 2.30 2.83 0.85 -1.24 -
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.38 1.00 0.95 0.99 0.94 0.98 6.98%

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