[CFM] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 82.37%
YoY- 73.62%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 49,398 45,987 41,924 38,851 38,406 40,536 43,142 2.28%
PBT 1,567 1,172 1,953 -72 -162 757 -2,953 -
Tax -922 24 70 -239 -174 -340 -1,416 -6.89%
NP 645 1,196 2,023 -311 -336 417 -4,369 -
-
NP to SH 396 1,018 1,991 -67 -254 417 -4,369 -
-
Tax Rate 58.84% -2.05% -3.58% - - 44.91% - -
Total Cost 48,753 44,791 39,901 39,162 38,742 40,119 47,511 0.43%
-
Net Worth 42,370 41,680 40,460 38,383 37,719 37,486 37,239 2.17%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 42,370 41,680 40,460 38,383 37,719 37,486 37,239 2.17%
NOSH 41,136 40,863 40,869 40,833 40,999 40,746 16,405 16.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.31% 2.60% 4.83% -0.80% -0.87% 1.03% -10.13% -
ROE 0.93% 2.44% 4.92% -0.17% -0.67% 1.11% -11.73% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 120.08 112.54 102.58 95.15 93.67 99.48 262.98 -12.23%
EPS 0.96 2.49 4.87 -0.16 -0.62 1.02 -26.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 0.99 0.94 0.92 0.92 2.27 -12.32%
Adjusted Per Share Value based on latest NOSH - 40,833
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.46 17.19 15.67 14.52 14.35 15.15 16.12 2.28%
EPS 0.15 0.38 0.74 -0.03 -0.09 0.16 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1558 0.1512 0.1434 0.141 0.1401 0.1392 2.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.50 0.47 0.57 0.63 0.41 0.67 0.80 -
P/RPS 0.42 0.42 0.56 0.66 0.44 0.67 0.30 5.76%
P/EPS 51.94 18.87 11.70 -383.96 -66.18 65.47 -3.00 -
EY 1.93 5.30 8.55 -0.26 -1.51 1.53 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.58 0.67 0.45 0.73 0.35 5.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 28/08/07 30/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.40 0.44 0.65 0.62 0.44 0.56 1.15 -
P/RPS 0.33 0.39 0.63 0.65 0.47 0.56 0.44 -4.67%
P/EPS 41.55 17.66 13.34 -377.86 -71.02 54.72 -4.32 -
EY 2.41 5.66 7.49 -0.26 -1.41 1.83 -23.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.66 0.66 0.48 0.61 0.51 -4.36%

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