[FAST] YoY TTM Result on 04-Jul-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
04-Jul-2008 [#2]
Profit Trend
QoQ- -136.29%
YoY- -105.38%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 29,854 23,859 21,780 34,412 34,155 26,115 8,595 23.05%
PBT 2,982 -273 -12,024 -842 7,145 6,117 5,149 -8.69%
Tax -234 -367 805 283 -458 -1,316 -1,736 -28.38%
NP 2,748 -640 -11,219 -559 6,687 4,801 3,413 -3.54%
-
NP to SH 3,020 -2,764 -10,938 -368 6,843 4,801 4,633 -6.88%
-
Tax Rate 7.85% - - - 6.41% 21.51% 33.72% -
Total Cost 27,106 24,499 32,999 34,971 27,468 21,314 5,182 31.73%
-
Net Worth 26,066 23,792 26,295 37,044 35,671 30,209 22,960 2.13%
Dividend
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 2,286 - - -
Div Payout % - - - - 33.41% - - -
Equity
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 26,066 23,792 26,295 37,044 35,671 30,209 22,960 2.13%
NOSH 154,242 157,567 155,594 155,000 154,421 152,187 127,555 3.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.20% -2.68% -51.51% -1.62% 19.58% 18.38% 39.71% -
ROE 11.59% -11.62% -41.60% -0.99% 19.18% 15.89% 20.18% -
Per Share
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.36 15.14 14.00 22.20 22.12 17.16 6.74 19.21%
EPS 1.96 -1.75 -7.03 -0.24 4.43 3.15 3.63 -9.75%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.169 0.151 0.169 0.239 0.231 0.1985 0.18 -1.04%
Adjusted Per Share Value based on latest NOSH - 155,000
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.93 5.54 5.06 7.99 7.93 6.07 2.00 23.00%
EPS 0.70 -0.64 -2.54 -0.09 1.59 1.12 1.08 -6.96%
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.0605 0.0553 0.0611 0.086 0.0828 0.0702 0.0533 2.13%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 04/07/08 29/06/07 30/06/06 30/06/05 -
Price 0.13 0.10 0.12 0.17 0.44 0.49 0.37 -
P/RPS 0.67 0.66 0.86 0.77 1.99 2.86 5.49 -29.55%
P/EPS 6.64 -5.70 -1.71 -71.60 9.93 15.53 10.19 -6.88%
EY 15.06 -17.54 -58.58 -1.40 10.07 6.44 9.82 7.38%
DY 0.00 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.77 0.66 0.71 0.71 1.90 2.47 2.06 -15.12%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 04/07/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 30/08/10 28/08/09 - 28/08/07 18/08/06 - -
Price 0.10 0.10 0.10 0.00 0.40 0.51 0.00 -
P/RPS 0.52 0.66 0.71 0.00 1.81 2.97 0.00 -
P/EPS 5.11 -5.70 -1.42 0.00 9.03 16.17 0.00 -
EY 19.58 -17.54 -70.30 0.00 11.08 6.19 0.00 -
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.59 0.66 0.59 0.00 1.73 2.57 0.00 -

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