[FAVCO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.15%
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 336,274 417,750 518,364 394,020 342,302 0 -
PBT 20,472 27,252 17,486 18,880 11,266 0 -
Tax -1,670 -8,418 -1,244 -3,310 -1,182 0 -
NP 18,802 18,834 16,242 15,570 10,084 0 -
-
NP to SH 18,802 18,834 16,242 15,570 10,084 0 -
-
Tax Rate 8.16% 30.89% 7.11% 17.53% 10.49% - -
Total Cost 317,472 398,916 502,122 378,450 332,218 0 -
-
Net Worth 174,540 177,743 141,308 122,744 75,316 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 174,540 177,743 141,308 122,744 75,316 0 -
NOSH 172,812 170,907 170,251 168,142 104,605 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.59% 4.51% 3.13% 3.95% 2.95% 0.00% -
ROE 10.77% 10.60% 11.49% 12.68% 13.39% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 194.59 244.43 304.47 234.34 327.23 0.00 -
EPS 10.88 11.02 9.54 9.26 9.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 0.83 0.73 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,960
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 142.15 176.59 219.12 166.55 144.69 0.00 -
EPS 7.95 7.96 6.87 6.58 4.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7378 0.7513 0.5973 0.5188 0.3184 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 0.83 0.99 1.18 2.04 0.00 0.00 -
P/RPS 0.43 0.41 0.39 0.87 0.00 0.00 -
P/EPS 7.63 8.98 12.37 22.03 0.00 0.00 -
EY 13.11 11.13 8.08 4.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.42 2.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/10 21/08/09 26/08/08 23/08/07 11/08/06 - -
Price 0.83 0.90 1.20 1.80 0.00 0.00 -
P/RPS 0.43 0.37 0.39 0.77 0.00 0.00 -
P/EPS 7.63 8.17 12.58 19.44 0.00 0.00 -
EY 13.11 12.24 7.95 5.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 1.45 2.47 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