[FCW] YoY TTM Result on 30-Sep-2008 [#1]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 3.0%
YoY- 335.78%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 35,377 27,485 6,727 9,120 7,678 11,522 19,041 10.87%
PBT 3,009 8,700 -3,403 24,543 5,503 -3,495 -264 -
Tax 4,451 -1,110 10 13 56 -104 143 77.31%
NP 7,460 7,590 -3,393 24,556 5,559 -3,599 -121 -
-
NP to SH 7,034 7,298 -3,393 24,556 5,635 -3,527 -65 -
-
Tax Rate -147.92% 12.76% - -0.05% -1.02% - - -
Total Cost 27,917 19,895 10,120 -15,436 2,119 15,121 19,162 6.46%
-
Net Worth 133,094 126,774 119,690 123,084 27,591 22,666 27,099 30.36%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 133,094 126,774 119,690 123,084 27,591 22,666 27,099 30.36%
NOSH 194,411 194,678 194,999 195,000 275,918 283,333 270,999 -5.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.09% 27.62% -50.44% 269.25% 72.40% -31.24% -0.64% -
ROE 5.28% 5.76% -2.83% 19.95% 20.42% -15.56% -0.24% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.20 14.12 3.45 4.68 2.78 4.07 7.03 17.17%
EPS 3.62 3.75 -1.74 12.59 2.04 -1.24 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6846 0.6512 0.6138 0.6312 0.10 0.08 0.10 37.77%
Adjusted Per Share Value based on latest NOSH - 195,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.15 10.99 2.69 3.65 3.07 4.61 7.62 10.86%
EPS 2.81 2.92 -1.36 9.82 2.25 -1.41 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5324 0.5071 0.4788 0.4923 0.1104 0.0907 0.1084 30.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.53 0.60 0.61 0.55 0.75 0.68 1.25 -
P/RPS 2.91 4.25 17.68 11.76 26.95 16.72 17.79 -26.03%
P/EPS 14.65 16.01 -35.06 4.37 36.72 -54.63 -5,211.54 -
EY 6.83 6.25 -2.85 22.90 2.72 -1.83 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 0.99 0.87 7.50 8.50 12.50 -37.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 25/11/10 19/11/09 14/11/08 30/11/07 28/11/06 28/11/05 -
Price 0.54 0.65 0.61 0.50 0.90 0.77 1.10 -
P/RPS 2.97 4.60 17.68 10.69 32.34 18.93 15.66 -24.19%
P/EPS 14.92 17.34 -35.06 3.97 44.07 -61.86 -4,586.15 -
EY 6.70 5.77 -2.85 25.19 2.27 -1.62 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 0.99 0.79 9.00 9.63 11.00 -35.51%

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