[FAST] YoY 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- -67.06%
YoY--%
View:
Show?
Quarter Result
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 9,202 8,134 7,591 4,411 0 -
PBT 361 1,283 1,914 1,479 0 -
Tax -50 89 -453 -331 0 -
NP 311 1,372 1,461 1,148 0 -
-
NP to SH 341 1,467 1,461 1,148 0 -
-
Tax Rate 13.85% -6.94% 23.67% 22.38% - -
Total Cost 8,891 6,762 6,130 3,263 0 -
-
Net Worth 37,044 35,671 30,209 22,960 0 -
Dividend
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 37,044 35,671 30,209 22,960 0 -
NOSH 155,000 154,421 152,187 127,555 0 -
Ratio Analysis
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.38% 16.87% 19.25% 26.03% 0.00% -
ROE 0.92% 4.11% 4.84% 5.00% 0.00% -
Per Share
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.94 5.27 4.99 3.46 0.00 -
EPS 0.22 0.95 0.96 0.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.231 0.1985 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,555
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.14 1.89 1.77 1.03 0.00 -
EPS 0.08 0.34 0.34 0.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.083 0.0703 0.0534 0.00 -
Price Multiplier on Financial Quarter End Date
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/07/08 29/06/07 30/06/06 30/06/05 - -
Price 0.17 0.44 0.49 0.37 0.00 -
P/RPS 2.86 8.35 9.82 10.70 0.00 -
P/EPS 77.27 46.32 51.04 41.11 0.00 -
EY 1.29 2.16 1.96 2.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.90 2.47 2.06 0.00 -
Price Multiplier on Announcement Date
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 28/08/07 18/08/06 14/09/05 - -
Price 0.10 0.40 0.51 0.38 0.00 -
P/RPS 1.68 7.59 10.22 10.99 0.00 -
P/EPS 45.45 42.11 53.13 42.22 0.00 -
EY 2.20 2.38 1.88 2.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.73 2.57 2.11 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