[CFM] QoQ TTM Result on 31-Mar-2002 [#4]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -328.49%
YoY- -195.34%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,431 43,144 43,744 45,826 48,679 50,790 50,134 -9.10%
PBT -1,575 -590 -861 -1,008 1,170 1,977 1,607 -
Tax -714 -760 -547 -103 71 180 730 -
NP -2,289 -1,350 -1,408 -1,111 1,241 2,157 2,337 -
-
NP to SH -2,289 -1,350 -1,408 -1,636 716 1,632 1,245 -
-
Tax Rate - - - - -6.07% -9.10% -45.43% -
Total Cost 45,720 44,494 45,152 46,937 47,438 48,633 47,797 -2.91%
-
Net Worth 32,824 43,689 43,811 43,788 46,234 44,836 45,117 -19.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 32,824 43,689 43,811 43,788 46,234 44,836 45,117 -19.06%
NOSH 16,412 16,486 16,408 16,400 16,395 16,363 16,406 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -5.27% -3.13% -3.22% -2.42% 2.55% 4.25% 4.66% -
ROE -6.97% -3.09% -3.21% -3.74% 1.55% 3.64% 2.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 264.63 261.69 266.59 279.43 296.91 310.38 305.58 -9.12%
EPS -13.95 -8.19 -8.58 -9.98 4.37 9.97 7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.65 2.67 2.67 2.82 2.74 2.75 -19.08%
Adjusted Per Share Value based on latest NOSH - 16,400
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.23 16.12 16.35 17.13 18.19 18.98 18.74 -9.11%
EPS -0.86 -0.50 -0.53 -0.61 0.27 0.61 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1633 0.1637 0.1636 0.1728 0.1676 0.1686 -19.04%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.68 0.66 0.72 0.94 0.76 0.58 0.56 -
P/RPS 0.26 0.25 0.27 0.34 0.26 0.19 0.18 27.69%
P/EPS -4.88 -8.06 -8.39 -9.42 17.40 5.82 7.38 -
EY -20.51 -12.41 -11.92 -10.61 5.75 17.20 13.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.27 0.35 0.27 0.21 0.20 42.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 26/08/02 30/05/02 27/02/02 26/11/01 30/08/01 -
Price 0.64 0.72 0.79 0.84 0.80 0.80 0.82 -
P/RPS 0.24 0.28 0.30 0.30 0.27 0.26 0.27 -7.53%
P/EPS -4.59 -8.79 -9.21 -8.42 18.32 8.02 10.81 -
EY -21.79 -11.37 -10.86 -11.88 5.46 12.47 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.30 0.31 0.28 0.29 0.30 4.38%

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