[FAST] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.43%
YoY- 79.05%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,918 3,399 7,499 8,138 6,722 4,184 0 -
PBT 367 -2,625 -1,206 2,125 1,408 3,670 0 -
Tax 0 125 374 -273 -358 -1,405 0 -
NP 367 -2,500 -832 1,852 1,050 2,265 0 -
-
NP to SH 371 -2,373 -789 1,880 1,050 3,485 0 -
-
Tax Rate 0.00% - - 12.85% 25.43% 38.28% - -
Total Cost 3,551 5,899 8,331 6,286 5,672 1,919 0 -
-
Net Worth 22,723 29,818 36,665 35,613 30,599 472 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 22,723 29,818 36,665 35,613 30,599 472 0 -
NOSH 154,583 156,118 154,705 152,845 150,000 3,933 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.37% -73.55% -11.09% 22.76% 15.62% 54.13% 0.00% -
ROE 1.63% -7.96% -2.15% 5.28% 3.43% 738.33% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.53 2.18 4.85 5.32 4.48 106.37 0.00 -
EPS 0.24 -1.52 -0.51 1.23 0.70 88.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.191 0.237 0.233 0.204 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,845
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.91 0.79 1.75 1.89 1.56 0.97 0.00 -
EPS 0.09 -0.55 -0.18 0.44 0.24 0.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0694 0.0853 0.0829 0.0712 0.0011 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - - -
Price 0.19 0.12 0.29 0.48 0.38 0.00 0.00 -
P/RPS 7.50 5.51 5.98 9.02 8.48 0.00 0.00 -
P/EPS 79.17 -7.89 -56.86 39.02 54.29 0.00 0.00 -
EY 1.26 -12.67 -1.76 2.56 1.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.63 1.22 2.06 1.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 28/05/09 28/05/08 18/05/07 29/05/06 02/06/05 - -
Price 0.10 0.15 0.17 0.45 0.46 0.00 0.00 -
P/RPS 3.95 6.89 3.51 8.45 10.26 0.00 0.00 -
P/EPS 41.67 -9.87 -33.33 36.59 65.71 0.00 0.00 -
EY 2.40 -10.13 -3.00 2.73 1.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.72 1.93 2.25 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