[FCW] YoY TTM Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -54.4%
YoY- -72.75%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,111 27,342 34,157 36,836 35,504 19,340 7,366 23.46%
PBT 5,037 5,490 9,227 5,553 7,334 3,304 1,472 22.74%
Tax 49,960 1,697 -227 -2,194 4,382 -886 10 313.19%
NP 54,997 7,187 9,000 3,359 11,716 2,418 1,482 82.58%
-
NP to SH 55,000 6,899 8,652 3,035 11,139 2,368 1,482 82.58%
-
Tax Rate -991.86% -30.91% 2.46% 39.51% -59.75% 26.82% -0.68% -
Total Cost -28,886 20,155 25,157 33,477 23,788 16,922 5,884 -
-
Net Worth 217,494 177,495 148,432 138,182 134,975 124,730 122,740 9.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,499 - - - - - - -
Div Payout % 22.73% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 217,494 177,495 148,432 138,182 134,975 124,730 122,740 9.99%
NOSH 249,994 249,994 195,306 194,623 194,769 194,800 195,384 4.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 210.63% 26.29% 26.35% 9.12% 33.00% 12.50% 20.12% -
ROE 25.29% 3.89% 5.83% 2.20% 8.25% 1.90% 1.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 10.94 17.49 18.93 18.23 9.93 3.77 18.49%
EPS 22.00 2.76 4.43 1.56 5.72 1.22 0.76 75.18%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.76 0.71 0.693 0.6403 0.6282 5.57%
Adjusted Per Share Value based on latest NOSH - 194,623
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 10.94 13.66 14.73 14.20 7.74 2.95 23.43%
EPS 22.00 2.76 3.46 1.21 4.46 0.95 0.59 82.72%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.5937 0.5527 0.5399 0.4989 0.491 9.99%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.21 0.985 0.745 0.73 0.61 0.60 0.62 -
P/RPS 11.58 9.01 4.26 3.86 3.35 6.04 16.45 -5.68%
P/EPS 5.50 35.69 16.82 46.81 10.67 49.36 81.74 -36.21%
EY 18.18 2.80 5.95 2.14 9.38 2.03 1.22 56.83%
DY 4.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 0.98 1.03 0.88 0.94 0.99 5.81%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 27/08/13 30/08/12 26/08/11 24/08/10 25/08/09 -
Price 1.06 1.33 0.805 0.65 0.54 0.60 0.64 -
P/RPS 10.15 12.16 4.60 3.43 2.96 6.04 16.98 -8.21%
P/EPS 4.82 48.19 18.17 41.68 9.44 49.36 84.38 -37.92%
EY 20.76 2.07 5.50 2.40 10.59 2.03 1.19 61.00%
DY 4.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.87 1.06 0.92 0.78 0.94 1.02 3.02%

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