[FCW] YoY TTM Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	36,836	35,504	19,340	7,366	8,808	7,533	12,975	18.97%
YoY %	3.75%	83.58%	162.56%	-16.37%	16.93%	-41.94%	-	-
Horiz. %	283.90%	273.63%	149.06%	56.77%	67.88%	58.06%	100.00%	-
PBT	5,553	7,334	3,304	1,472	23,828	3,892	-3,563	-
YoY %	-24.28%	121.97%	124.46%	-93.82%	512.23%	209.23%	-	-
Horiz. %	-155.85%	-205.84%	-92.73%	-41.31%	-668.76%	-109.23%	100.00%	-
Tax	-2,194	4,382	-886	10	13	56	-104	66.14%
YoY %	-150.07%	594.58%	-8,960.00%	-23.08%	-76.79%	153.85%	-	-
Horiz. %	2,109.62%	-4,213.46%	851.92%	-9.62%	-12.50%	-53.85%	100.00%	-
NP	3,359	11,716	2,418	1,482	23,841	3,948	-3,667	-
YoY %	-71.33%	384.53%	63.16%	-93.78%	503.88%	207.66%	-	-
Horiz. %	-91.60%	-319.50%	-65.94%	-40.41%	-650.15%	-107.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,035	11,139	2,368	1,482	23,841	4,028	-3,543	-
YoY %	-72.75%	370.40%	59.78%	-93.78%	491.88%	213.69%	-	-
Horiz. %	-85.66%	-314.39%	-66.84%	-41.83%	-672.90%	-113.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.51%	-59.75%	26.82%	-0.68%	-0.05%	-1.44%	-	-
YoY %	166.13%	-322.78%	4,044.12%	-1,260.00%	96.53%	0.00%	-	-
Horiz. %	-2,743.75%	4,149.31%	-1,862.50%	47.22%	3.47%	100.00%	-	-
Total Cost	33,477	23,788	16,922	5,884	-15,033	3,585	16,642	12.34%
YoY %	40.73%	40.57%	187.59%	139.14%	-519.33%	-78.46%	-	-
Horiz. %	201.16%	142.94%	101.68%	35.36%	-90.33%	21.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,182	134,975	124,730	122,740	146,863	28,111	23,705	34.11%
YoY %	2.38%	8.21%	1.62%	-16.43%	422.44%	18.59%	-	-
Horiz. %	582.92%	569.39%	526.18%	517.78%	619.54%	118.59%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	138,182	134,975	124,730	122,740	146,863	28,111	23,705	34.11%
YoY %	2.38%	8.21%	1.62%	-16.43%	422.44%	18.59%	-	-
Horiz. %	582.92%	569.39%	526.18%	517.78%	619.54%	118.59%	100.00%	-
NOSH	194,623	194,769	194,800	195,384	236,877	281,111	277,904	-5.75%
YoY %	-0.07%	-0.02%	-0.30%	-17.52%	-15.74%	1.15%	-	-
Horiz. %	70.03%	70.08%	70.10%	70.31%	85.24%	101.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.12%	33.00%	12.50%	20.12%	270.67%	52.41%	-28.26%	-
YoY %	-72.36%	164.00%	-37.87%	-92.57%	416.45%	285.46%	-	-
Horiz. %	-32.27%	-116.77%	-44.23%	-71.20%	-957.78%	-185.46%	100.00%	-
ROE	2.20%	8.25%	1.90%	1.21%	16.23%	14.33%	-14.95%	-
YoY %	-73.33%	334.21%	57.02%	-92.54%	13.26%	195.85%	-	-
Horiz. %	-14.72%	-55.18%	-12.71%	-8.09%	-108.56%	-95.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	18.93	18.23	9.93	3.77	3.72	2.68	4.67	26.24%
YoY %	3.84%	83.59%	163.40%	1.34%	38.81%	-42.61%	-	-
Horiz. %	405.35%	390.36%	212.63%	80.73%	79.66%	57.39%	100.00%	-
EPS	1.56	5.72	1.22	0.76	10.06	1.43	-1.27	-
YoY %	-72.73%	368.85%	60.53%	-92.45%	603.50%	212.60%	-	-
Horiz. %	-122.83%	-450.39%	-96.06%	-59.84%	-792.13%	-112.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.71	0.693	0.6403	0.6282	0.62	0.10	0.0853	42.31%
YoY %	2.45%	8.23%	1.93%	1.32%	520.00%	17.23%	-	-
Horiz. %	832.36%	812.43%	750.64%	736.46%	726.85%	117.23%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 195,384
RPS	14.73	14.20	7.74	2.95	3.52	3.01	5.19	18.96%
YoY %	3.73%	83.46%	162.37%	-16.19%	16.94%	-42.00%	-	-
Horiz. %	283.82%	273.60%	149.13%	56.84%	67.82%	58.00%	100.00%	-
EPS	1.21	4.46	0.95	0.59	9.54	1.61	-1.42	-
YoY %	-72.87%	369.47%	61.02%	-93.82%	492.55%	213.38%	-	-
Horiz. %	-85.21%	-314.08%	-66.90%	-41.55%	-671.83%	-113.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5527	0.5399	0.4989	0.491	0.5875	0.1124	0.0948	34.12%
YoY %	2.37%	8.22%	1.61%	-16.43%	422.69%	18.57%	-	-
Horiz. %	583.02%	569.51%	526.27%	517.93%	619.73%	118.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.73	0.61	0.60	0.62	0.56	0.77	0.75	-
P/RPS	3.86	3.35	6.04	16.45	15.06	28.73	16.06	-21.13%
YoY %	15.22%	-44.54%	-63.28%	9.23%	-47.58%	78.89%	-	-
Horiz. %	24.03%	20.86%	37.61%	102.43%	93.77%	178.89%	100.00%	-
P/EPS	46.81	10.67	49.36	81.74	5.56	53.74	-58.83	-
YoY %	338.71%	-78.38%	-39.61%	1,370.14%	-89.65%	191.35%	-	-
Horiz. %	-79.57%	-18.14%	-83.90%	-138.94%	-9.45%	-91.35%	100.00%	-
EY	2.14	9.38	2.03	1.22	17.97	1.86	-1.70	-
YoY %	-77.19%	362.07%	66.39%	-93.21%	866.13%	209.41%	-	-
Horiz. %	-125.88%	-551.76%	-119.41%	-71.76%	-1,057.06%	-109.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.03	0.88	0.94	0.99	0.90	7.70	8.79	-30.02%
YoY %	17.05%	-6.38%	-5.05%	10.00%	-88.31%	-12.40%	-	-
Horiz. %	11.72%	10.01%	10.69%	11.26%	10.24%	87.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	26/08/11	24/08/10	25/08/09	27/08/08	30/08/07	30/08/06	-
Price	0.65	0.54	0.60	0.64	0.56	0.75	0.75	-
P/RPS	3.43	2.96	6.04	16.98	15.06	27.99	16.06	-22.66%
YoY %	15.88%	-50.99%	-64.43%	12.75%	-46.20%	74.28%	-	-
Horiz. %	21.36%	18.43%	37.61%	105.73%	93.77%	174.28%	100.00%	-
P/EPS	41.68	9.44	49.36	84.38	5.56	52.34	-58.83	-
YoY %	341.53%	-80.88%	-41.50%	1,417.63%	-89.38%	188.97%	-	-
Horiz. %	-70.85%	-16.05%	-83.90%	-143.43%	-9.45%	-88.97%	100.00%	-
EY	2.40	10.59	2.03	1.19	17.97	1.91	-1.70	-
YoY %	-77.34%	421.67%	70.59%	-93.38%	840.84%	212.35%	-	-
Horiz. %	-141.18%	-622.94%	-119.41%	-70.00%	-1,057.06%	-112.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	0.78	0.94	1.02	0.90	7.50	8.79	-31.32%
YoY %	17.95%	-17.02%	-7.84%	13.33%	-88.00%	-14.68%	-	-
Horiz. %	10.47%	8.87%	10.69%	11.60%	10.24%	85.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos