[FCW] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 158.74%
YoY- 5762.42%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 34,137 12,586 7,502 8,966 8,057 14,002 19,736 9.55%
PBT 8,381 1,401 9,092 17,347 452 -1,308 -33,690 -
Tax -664 -694 28 123 -239 130 26 -
NP 7,717 707 9,120 17,470 213 -1,178 -33,664 -
-
NP to SH 7,057 886 9,120 17,470 298 -1,059 -33,664 -
-
Tax Rate 7.92% 49.54% -0.31% -0.71% 52.88% - - -
Total Cost 26,420 11,879 -1,618 -8,504 7,844 15,180 53,400 -11.06%
-
Net Worth 130,573 123,572 122,883 113,081 27,844 29,333 26,499 30.43%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 130,573 123,572 122,883 113,081 27,844 29,333 26,499 30.43%
NOSH 195,294 194,509 194,805 194,967 278,444 293,333 264,999 -4.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.61% 5.62% 121.57% 194.85% 2.64% -8.41% -170.57% -
ROE 5.40% 0.72% 7.42% 15.45% 1.07% -3.61% -127.03% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.48 6.47 3.85 4.60 2.89 4.77 7.45 15.26%
EPS 3.61 0.46 4.68 8.96 0.11 -0.36 -12.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6686 0.6353 0.6308 0.58 0.10 0.10 0.10 37.23%
Adjusted Per Share Value based on latest NOSH - 194,967
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 13.66 5.03 3.00 3.59 3.22 5.60 7.89 9.57%
EPS 2.82 0.35 3.65 6.99 0.12 -0.42 -13.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4943 0.4915 0.4523 0.1114 0.1173 0.106 30.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.67 0.61 0.49 0.56 0.65 1.05 1.33 -
P/RPS 3.83 9.43 12.72 12.18 22.46 22.00 17.86 -22.62%
P/EPS 18.54 133.92 10.47 6.25 607.35 -290.84 -10.47 -
EY 5.39 0.75 9.55 16.00 0.16 -0.34 -9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 0.78 0.97 6.50 10.50 13.30 -35.02%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 27/05/10 25/05/09 12/05/08 31/05/07 11/05/06 27/05/05 -
Price 0.66 0.60 0.62 0.58 0.57 0.82 0.93 -
P/RPS 3.78 9.27 16.10 12.61 19.70 17.18 12.49 -18.05%
P/EPS 18.26 131.72 13.24 6.47 532.60 -227.13 -7.32 -
EY 5.48 0.76 7.55 15.45 0.19 -0.44 -13.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.98 1.00 5.70 8.20 9.30 -31.14%

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