[FCW] YoY TTM Result on 30-Jun-2008 [#4]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 36.47%
YoY- 491.88%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 35,504 19,340 7,366 8,808 7,533 12,975 19,885 10.13%
PBT 7,334 3,304 1,472 23,828 3,892 -3,563 212 80.46%
Tax 4,382 -886 10 13 56 -104 216 65.10%
NP 11,716 2,418 1,482 23,841 3,948 -3,667 428 73.55%
-
NP to SH 11,139 2,368 1,482 23,841 4,028 -3,543 428 72.10%
-
Tax Rate -59.75% 26.82% -0.68% -0.05% -1.44% - -101.89% -
Total Cost 23,788 16,922 5,884 -15,033 3,585 16,642 19,457 3.40%
-
Net Worth 134,975 124,730 122,740 146,863 28,111 23,705 27,111 30.65%
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 134,975 124,730 122,740 146,863 28,111 23,705 27,111 30.65%
NOSH 194,769 194,800 195,384 236,877 281,111 277,904 271,111 -5.36%
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 33.00% 12.50% 20.12% 270.67% 52.41% -28.26% 2.15% -
ROE 8.25% 1.90% 1.21% 16.23% 14.33% -14.95% 1.58% -
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 18.23 9.93 3.77 3.72 2.68 4.67 7.33 16.39%
EPS 5.72 1.22 0.76 10.06 1.43 -1.27 0.16 81.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.693 0.6403 0.6282 0.62 0.10 0.0853 0.10 38.05%
Adjusted Per Share Value based on latest NOSH - 236,877
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.20 7.74 2.95 3.52 3.01 5.19 7.95 10.14%
EPS 4.46 0.95 0.59 9.54 1.61 -1.42 0.17 72.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5399 0.4989 0.491 0.5875 0.1124 0.0948 0.1084 30.66%
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 0.60 0.62 0.56 0.77 0.75 1.20 -
P/RPS 3.35 6.04 16.45 15.06 28.73 16.06 16.36 -23.21%
P/EPS 10.67 49.36 81.74 5.56 53.74 -58.83 760.12 -50.86%
EY 9.38 2.03 1.22 17.97 1.86 -1.70 0.13 103.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.99 0.90 7.70 8.79 12.00 -35.29%
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 26/08/11 24/08/10 25/08/09 27/08/08 30/08/07 30/08/06 29/08/05 -
Price 0.54 0.60 0.64 0.56 0.75 0.75 1.30 -
P/RPS 2.96 6.04 16.98 15.06 27.99 16.06 17.72 -25.77%
P/EPS 9.44 49.36 84.38 5.56 52.34 -58.83 823.47 -52.49%
EY 10.59 2.03 1.19 17.97 1.91 -1.70 0.12 110.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.02 0.90 7.50 8.79 13.00 -37.41%

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