[CFM] YoY Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -196.6%
YoY- -20.85%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 11,441 11,115 11,016 9,772 9,561 8,092 7,685 6.85%
PBT 46 544 -209 -449 -343 -274 -617 -
Tax -123 -189 -104 0 -55 -161 -121 0.27%
NP -77 355 -313 -449 -398 -435 -738 -31.37%
-
NP to SH -147 252 -362 -568 -470 -343 -656 -22.05%
-
Tax Rate 267.39% 34.74% - - - - - -
Total Cost 11,518 10,760 11,329 10,221 9,959 8,527 8,423 5.35%
-
Net Worth 49,408 46,268 42,370 41,680 40,460 38,383 37,719 4.59%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 49,408 46,268 42,370 41,680 40,460 38,383 37,719 4.59%
NOSH 40,833 41,311 41,136 40,863 40,869 40,833 40,999 -0.06%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -0.67% 3.19% -2.84% -4.59% -4.16% -5.38% -9.60% -
ROE -0.30% 0.54% -0.85% -1.36% -1.16% -0.89% -1.74% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.02 26.91 26.78 23.91 23.39 19.82 18.74 6.93%
EPS -0.36 0.61 -0.88 -1.39 -1.15 -0.84 -1.60 -22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.12 1.03 1.02 0.99 0.94 0.92 4.67%
Adjusted Per Share Value based on latest NOSH - 40,863
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 4.28 4.15 4.12 3.65 3.57 3.02 2.87 6.88%
EPS -0.05 0.09 -0.14 -0.21 -0.18 -0.13 -0.25 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1729 0.1583 0.1558 0.1512 0.1434 0.141 4.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.61 0.52 0.50 0.47 0.57 0.63 0.41 -
P/RPS 2.18 1.93 1.87 1.97 2.44 3.18 2.19 -0.07%
P/EPS -169.44 85.25 -56.82 -33.81 -49.57 -75.00 -25.63 36.97%
EY -0.59 1.17 -1.76 -2.96 -2.02 -1.33 -3.90 -26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.49 0.46 0.58 0.67 0.45 1.77%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 26/08/09 28/08/08 28/08/07 30/08/06 30/08/05 -
Price 0.52 0.51 0.40 0.44 0.65 0.62 0.44 -
P/RPS 1.86 1.90 1.49 1.84 2.78 3.13 2.35 -3.82%
P/EPS -144.44 83.61 -45.45 -31.65 -56.52 -73.81 -27.50 31.82%
EY -0.69 1.20 -2.20 -3.16 -1.77 -1.35 -3.64 -24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.39 0.43 0.66 0.66 0.48 -1.81%

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