[FAST] QoQ Quarter Result on 04-Jul-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
04-Jul-2008 [#2]
Profit Trend
QoQ-0.0%
YoY- -76.76%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,399 6,253 9,598 9,202 9,202 7,499 8,509 -52.02%
PBT -2,625 -6,217 698 361 361 -1,206 -358 392.69%
Tax 125 582 -77 -50 -50 374 9 721.55%
NP -2,500 -5,635 621 311 311 -832 -349 383.57%
-
NP to SH -2,373 -5,516 641 341 341 -789 -261 485.25%
-
Tax Rate - - 11.03% 13.85% 13.85% - - -
Total Cost 5,899 11,888 8,977 8,891 8,891 8,331 8,858 -27.77%
-
Net Worth 29,818 32,722 38,460 37,044 0 36,665 42,175 -24.23%
Dividend
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 29,818 32,722 38,460 37,044 0 36,665 42,175 -24.23%
NOSH 156,118 155,819 156,341 155,000 155,000 154,705 175,000 -8.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -73.55% -90.12% 6.47% 3.38% 3.38% -11.09% -4.10% -
ROE -7.96% -16.86% 1.67% 0.92% 0.00% -2.15% -0.62% -
Per Share
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.18 4.01 6.14 5.94 5.94 4.85 4.86 -47.36%
EPS -1.52 -3.54 0.41 0.22 0.22 -0.51 -0.17 477.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.21 0.246 0.239 0.00 0.237 0.241 -16.98%
Adjusted Per Share Value based on latest NOSH - 155,000
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.79 1.46 2.23 2.14 2.14 1.75 1.98 -52.07%
EPS -0.55 -1.28 0.15 0.08 0.08 -0.18 -0.06 489.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0762 0.0895 0.0862 0.00 0.0853 0.0982 -24.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 -
Price 0.12 0.20 0.14 0.17 0.15 0.29 0.35 -
P/RPS 5.51 4.98 2.28 2.86 2.53 5.98 7.20 -19.27%
P/EPS -7.89 -5.65 34.15 77.27 68.18 -56.86 -234.67 -93.38%
EY -12.67 -17.70 2.93 1.29 1.47 -1.76 -0.43 1399.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.95 0.57 0.71 0.00 1.22 1.45 -48.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 04/07/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/05/09 27/02/09 26/11/08 28/08/08 - 28/05/08 07/03/08 -
Price 0.15 0.11 0.11 0.10 0.00 0.17 0.26 -
P/RPS 6.89 2.74 1.79 1.68 0.00 3.51 5.35 22.44%
P/EPS -9.87 -3.11 26.83 45.45 0.00 -33.33 -174.33 -89.95%
EY -10.13 -32.18 3.73 2.20 0.00 -3.00 -0.57 900.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.52 0.45 0.42 0.00 0.72 1.08 -22.14%

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