[FPI] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	495,276	646,124	505,696	561,028	359,352	376,424	273,980	10.36%
YoY %	-23.35%	27.77%	-9.86%	56.12%	-4.54%	37.39%	-	-
Horiz. %	180.77%	235.83%	184.57%	204.77%	131.16%	137.39%	100.00%	-
PBT	50,980	42,496	1,356	5,276	1,248	21,400	1,544	79.01%
YoY %	19.96%	3,033.92%	-74.30%	322.76%	-94.17%	1,286.01%	-	-
Horiz. %	3,301.81%	2,752.33%	87.82%	341.71%	80.83%	1,386.01%	100.00%	-
Tax	-9,848	-5,088	20	-2,072	-1,220	-4,084	-1,132	43.36%
YoY %	-93.55%	-25,540.00%	100.97%	-69.84%	70.13%	-260.78%	-	-
Horiz. %	869.96%	449.47%	-1.77%	183.04%	107.77%	360.78%	100.00%	-
NP	41,132	37,408	1,376	3,204	28	17,316	412	115.23%
YoY %	9.96%	2,618.60%	-57.05%	11,342.86%	-99.84%	4,102.91%	-	-
Horiz. %	9,983.50%	9,079.61%	333.98%	777.67%	6.80%	4,202.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,408	30,008	556	5,500	28	17,316	412	110.90%
YoY %	21.33%	5,297.12%	-89.89%	19,542.86%	-99.84%	4,102.91%	-	-
Horiz. %	8,836.89%	7,283.50%	134.95%	1,334.95%	6.80%	4,202.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	11.97%	-1.47%	39.27%	97.76%	19.08%	73.32%	-
YoY %	61.40%	914.29%	-103.74%	-59.83%	412.37%	-73.98%	-	-
Horiz. %	26.35%	16.33%	-2.00%	53.56%	133.33%	26.02%	100.00%	-
Total Cost	454,144	608,716	504,320	557,824	359,324	359,108	273,568	8.80%
YoY %	-25.39%	20.70%	-9.59%	55.24%	0.06%	31.27%	-	-
Horiz. %	166.01%	222.51%	184.35%	203.91%	131.35%	131.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,648	188,781	174,158	182,784	149,100	182,014	169,553	1.61%
YoY %	-1.13%	8.40%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.80%	87.94%	107.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	186,648	188,781	174,158	182,784	149,100	182,014	169,553	1.61%
YoY %	-1.13%	8.40%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.80%	87.94%	107.35%	100.00%	-
NOSH	230,430	82,078	81,764	82,335	70,000	81,988	79,230	19.45%
YoY %	180.75%	0.38%	-0.69%	17.62%	-14.62%	3.48%	-	-
Horiz. %	290.84%	103.59%	103.20%	103.92%	88.35%	103.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	8.30%	5.79%	0.27%	0.57%	0.01%	4.60%	0.15%	-
YoY %	43.35%	2,044.44%	-52.63%	5,600.00%	-99.78%	2,966.67%	-	-
Horiz. %	5,533.33%	3,860.00%	180.00%	380.00%	6.67%	3,066.67%	100.00%	-
ROE	19.51%	15.90%	0.32%	3.01%	0.02%	9.51%	0.24%	-
YoY %	22.70%	4,868.75%	-89.37%	14,950.00%	-99.79%	3,862.50%	-	-
Horiz. %	8,129.17%	6,625.00%	133.33%	1,254.17%	8.33%	3,962.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	214.94	787.20	618.48	681.39	513.36	459.12	345.80	-7.61%
YoY %	-72.70%	27.28%	-9.23%	32.73%	11.81%	32.77%	-	-
Horiz. %	62.16%	227.65%	178.85%	197.05%	148.46%	132.77%	100.00%	-
EPS	15.80	36.56	0.68	6.68	0.04	21.12	0.52	76.55%
YoY %	-56.78%	5,276.47%	-89.82%	16,600.00%	-99.81%	3,961.54%	-	-
Horiz. %	3,038.46%	7,030.77%	130.77%	1,284.62%	7.69%	4,061.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.81	2.30	2.13	2.22	2.13	2.22	2.14	-14.93%
YoY %	-64.78%	7.98%	-4.05%	4.23%	-4.05%	3.74%	-	-
Horiz. %	37.85%	107.48%	99.53%	103.74%	99.53%	103.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 82,335
RPS	191.89	250.33	195.93	217.36	139.23	145.84	106.15	10.36%
YoY %	-23.35%	27.77%	-9.86%	56.12%	-4.53%	37.39%	-	-
Horiz. %	180.77%	235.83%	184.58%	204.77%	131.16%	137.39%	100.00%	-
EPS	14.11	11.63	0.22	2.13	0.01	6.71	0.16	110.83%
YoY %	21.32%	5,186.36%	-89.67%	21,200.00%	-99.85%	4,093.75%	-	-
Horiz. %	8,818.75%	7,268.75%	137.50%	1,331.25%	6.25%	4,193.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7231	0.7314	0.6748	0.7082	0.5777	0.7052	0.6569	1.61%
YoY %	-1.13%	8.39%	-4.72%	22.59%	-18.08%	7.35%	-	-
Horiz. %	110.08%	111.34%	102.72%	107.81%	87.94%	107.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.56	0.41	0.93	1.01	1.15	1.19	1.37	-
P/RPS	0.26	0.05	0.15	0.15	0.22	0.26	0.40	-6.92%
YoY %	420.00%	-66.67%	0.00%	-31.82%	-15.38%	-35.00%	-	-
Horiz. %	65.00%	12.50%	37.50%	37.50%	55.00%	65.00%	100.00%	-
P/EPS	3.54	1.12	136.76	15.12	2,875.00	5.63	263.46	-51.20%
YoY %	216.07%	-99.18%	804.50%	-99.47%	50,965.72%	-97.86%	-	-
Horiz. %	1.34%	0.43%	51.91%	5.74%	1,091.25%	2.14%	100.00%	-
EY	28.21	89.17	0.73	6.61	0.03	17.75	0.38	104.87%
YoY %	-68.36%	12,115.07%	-88.96%	21,933.33%	-99.83%	4,571.05%	-	-
Horiz. %	7,423.68%	23,465.79%	192.11%	1,739.47%	7.89%	4,671.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.18	0.44	0.45	0.54	0.54	0.64	1.26%
YoY %	283.33%	-59.09%	-2.22%	-16.67%	0.00%	-15.62%	-	-
Horiz. %	107.81%	28.12%	68.75%	70.31%	84.38%	84.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	30/07/08	31/07/07	28/07/06	16/08/05	20/08/04	21/08/03	-
Price	0.61	1.15	0.94	1.05	1.16	1.39	1.42	-
P/RPS	0.28	0.15	0.15	0.15	0.23	0.30	0.41	-6.15%
YoY %	86.67%	0.00%	0.00%	-34.78%	-23.33%	-26.83%	-	-
Horiz. %	68.29%	36.59%	36.59%	36.59%	56.10%	73.17%	100.00%	-
P/EPS	3.86	3.15	138.24	15.72	2,900.00	6.58	273.08	-50.79%
YoY %	22.54%	-97.72%	779.39%	-99.46%	43,972.95%	-97.59%	-	-
Horiz. %	1.41%	1.15%	50.62%	5.76%	1,061.96%	2.41%	100.00%	-
EY	25.90	31.79	0.72	6.36	0.03	15.19	0.37	102.87%
YoY %	-18.53%	4,315.28%	-88.68%	21,100.00%	-99.80%	4,005.41%	-	-
Horiz. %	7,000.00%	8,591.89%	194.59%	1,718.92%	8.11%	4,105.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.50	0.44	0.47	0.54	0.63	0.66	2.15%
YoY %	50.00%	13.64%	-6.38%	-12.96%	-14.29%	-4.55%	-	-
Horiz. %	113.64%	75.76%	66.67%	71.21%	81.82%	95.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos