[FCW] YoY TTM Result on 31-Mar-2006 [#3]

Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 0.09%
YoY- 96.85%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 7,502 8,966 8,057 14,002 19,736 26,198 34,576 -22.46%
PBT 9,092 17,347 452 -1,308 -33,690 -19,291 -84,443 -
Tax 28 123 -239 130 26 -246 368 -34.87%
NP 9,120 17,470 213 -1,178 -33,664 -19,537 -84,075 -
-
NP to SH 9,120 17,470 298 -1,059 -33,664 -19,537 -84,075 -
-
Tax Rate -0.31% -0.71% 52.88% - - - - -
Total Cost -1,618 -8,504 7,844 15,180 53,400 45,735 118,651 -
-
Net Worth 122,883 113,081 27,844 29,333 26,499 52,556 53,922 14.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 122,883 113,081 27,844 29,333 26,499 52,556 53,922 14.70%
NOSH 194,805 194,967 278,444 293,333 264,999 238,894 185,940 0.77%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 121.57% 194.85% 2.64% -8.41% -170.57% -74.57% -243.16% -
ROE 7.42% 15.45% 1.07% -3.61% -127.03% -37.17% -155.92% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3.85 4.60 2.89 4.77 7.45 10.97 18.60 -23.07%
EPS 4.68 8.96 0.11 -0.36 -12.70 -8.18 -45.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6308 0.58 0.10 0.10 0.10 0.22 0.29 13.81%
Adjusted Per Share Value based on latest NOSH - 293,333
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 3.00 3.59 3.22 5.60 7.89 10.48 13.83 -22.46%
EPS 3.65 6.99 0.12 -0.42 -13.47 -7.81 -33.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.4523 0.1114 0.1173 0.106 0.2102 0.2157 14.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.49 0.56 0.65 1.05 1.33 3.03 1.50 -
P/RPS 12.72 12.18 22.46 22.00 17.86 27.63 8.07 7.87%
P/EPS 10.47 6.25 607.35 -290.84 -10.47 -37.05 -3.32 -
EY 9.55 16.00 0.16 -0.34 -9.55 -2.70 -30.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 6.50 10.50 13.30 13.77 5.17 -27.01%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 12/05/08 31/05/07 11/05/06 27/05/05 17/05/04 27/05/03 -
Price 0.62 0.58 0.57 0.82 0.93 2.05 1.58 -
P/RPS 16.10 12.61 19.70 17.18 12.49 18.69 8.50 11.22%
P/EPS 13.24 6.47 532.60 -227.13 -7.32 -25.07 -3.49 -
EY 7.55 15.45 0.19 -0.44 -13.66 -3.99 -28.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 5.70 8.20 9.30 9.32 5.45 -24.85%

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