[FAST] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
14-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.07%
YoY--%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,722 20,397 14,286 8,595 4,184 0 0 -
PBT 1,408 7,944 6,684 5,149 3,670 0 0 -
Tax -358 -2,241 -1,970 -1,736 -1,405 0 0 -
NP 1,050 5,703 4,714 3,413 2,265 0 0 -
-
NP to SH 1,050 5,703 4,714 3,413 3,485 0 0 -
-
Tax Rate 25.43% 28.21% 29.47% 33.72% 38.28% - - -
Total Cost 5,672 14,694 9,572 5,182 1,919 0 0 -
-
Net Worth 30,599 21,808 17,985 11,768 472 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 30,599 21,808 17,985 11,768 472 0 0 -
NOSH 150,000 109,043 94,658 65,383 3,933 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.62% 27.96% 33.00% 39.71% 54.13% 0.00% 0.00% -
ROE 3.43% 26.15% 26.21% 29.00% 738.33% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.48 18.71 15.09 13.15 106.37 0.00 0.00 -
EPS 0.70 5.23 4.98 5.22 88.60 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.20 0.19 0.18 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,555
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.56 4.75 3.33 2.00 0.97 0.00 0.00 -
EPS 0.24 1.33 1.10 0.79 0.81 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0508 0.0419 0.0274 0.0011 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 0.38 0.36 0.37 0.37 0.00 0.00 0.00 -
P/RPS 8.48 1.92 2.45 2.81 0.00 0.00 0.00 -
P/EPS 54.29 6.88 7.43 7.09 0.00 0.00 0.00 -
EY 1.84 14.53 13.46 14.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.80 1.95 2.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 23/11/05 14/09/05 02/06/05 - - -
Price 0.46 0.38 0.34 0.38 0.00 0.00 0.00 -
P/RPS 10.26 2.03 2.25 2.89 0.00 0.00 0.00 -
P/EPS 65.71 7.27 6.83 7.28 0.00 0.00 0.00 -
EY 1.52 13.76 14.65 13.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.90 1.79 2.11 0.00 0.00 0.00 -

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