[FCW] YoY Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -39.43%
YoY- 125.55%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 8,513 1,759 1,895 2,053 2,577 3,604 3,455 16.20%
PBT 1,400 -503 7,117 636 -2,804 -549 -34,451 -
Tax -197 -5 13 123 -172 62 -128 7.44%
NP 1,203 -508 7,130 759 -2,976 -487 -34,579 -
-
NP to SH 974 -508 7,130 759 -2,971 -487 -34,579 -
-
Tax Rate 14.07% - -0.18% -19.34% - - - -
Total Cost 7,310 2,267 -5,235 1,294 5,553 4,091 38,034 -24.02%
-
Net Worth 124,730 122,740 146,863 28,111 23,705 27,111 24,859 30.82%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 124,730 122,740 146,863 28,111 23,705 27,111 24,859 30.82%
NOSH 194,800 195,384 236,877 281,111 277,904 271,111 248,590 -3.98%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.13% -28.88% 376.25% 36.97% -115.48% -13.51% -1,000.84% -
ROE 0.78% -0.41% 4.85% 2.70% -12.53% -1.80% -139.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.37 0.90 0.80 0.73 0.93 1.33 1.39 21.02%
EPS 0.50 -0.26 3.01 0.27 -1.07 -0.17 -13.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6403 0.6282 0.62 0.10 0.0853 0.10 0.10 36.24%
Adjusted Per Share Value based on latest NOSH - 281,111
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.41 0.70 0.76 0.82 1.03 1.44 1.38 16.26%
EPS 0.39 -0.20 2.85 0.30 -1.19 -0.19 -13.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4989 0.491 0.5875 0.1124 0.0948 0.1084 0.0994 30.83%
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 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.60 0.62 0.56 0.77 0.75 1.20 1.85 -
P/RPS 13.73 68.87 70.00 105.43 80.88 90.27 133.11 -31.50%
P/EPS 120.00 -238.46 18.60 285.19 -70.15 -668.04 -13.30 -
EY 0.83 -0.42 5.38 0.35 -1.43 -0.15 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.99 0.90 7.70 8.79 12.00 18.50 -39.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 27/08/08 30/08/07 30/08/06 29/08/05 25/08/04 -
Price 0.60 0.64 0.56 0.75 0.75 1.30 1.90 -
P/RPS 13.73 71.09 70.00 102.70 80.88 97.79 136.71 -31.80%
P/EPS 120.00 -246.15 18.60 277.78 -70.15 -723.71 -13.66 -
EY 0.83 -0.41 5.38 0.36 -1.43 -0.14 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.90 7.50 8.79 13.00 19.00 -39.39%

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