[FPI] YoY Quarter Result on 30-Sep-2008 [#2]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 8.49%
YoY- -1.17%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 135,138 169,766 133,601 186,947 165,927 193,549 138,643 -0.44%
PBT 994 14,851 15,050 11,590 10,259 5,215 8,589 -31.27%
Tax -524 -2,283 -2,478 -905 -705 -667 -1,634 -17.94%
NP 470 12,568 12,572 10,685 9,554 4,548 6,955 -37.40%
-
NP to SH 1,071 10,650 10,921 8,139 8,235 3,199 5,975 -25.83%
-
Tax Rate 52.72% 15.37% 16.47% 7.81% 6.87% 12.79% 19.02% -
Total Cost 134,668 157,198 121,029 176,262 156,373 189,001 131,688 0.38%
-
Net Worth 227,587 203,318 195,428 197,109 183,091 185,377 180,563 4.10%
Dividend
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 6,897 - - - - -
Div Payout % - - 63.16% - - - - -
Equity
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 227,587 203,318 195,428 197,109 183,091 185,377 180,563 4.10%
NOSH 267,749 242,045 229,915 82,129 82,103 82,025 82,074 22.82%
Ratio Analysis
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.35% 7.40% 9.41% 5.72% 5.76% 2.35% 5.02% -
ROE 0.47% 5.24% 5.59% 4.13% 4.50% 1.73% 3.31% -
Per Share
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.47 70.14 58.11 227.63 202.09 235.96 168.92 -18.94%
EPS 0.40 4.40 4.75 9.91 10.03 3.90 7.28 -39.62%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.85 2.40 2.23 2.26 2.20 -15.24%
Adjusted Per Share Value based on latest NOSH - 82,129
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 52.36 65.77 51.76 72.43 64.29 74.99 53.72 -0.44%
EPS 0.41 4.13 4.23 3.15 3.19 1.24 2.31 -25.96%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.7877 0.7572 0.7637 0.7094 0.7182 0.6996 4.10%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.77 0.97 0.65 0.52 0.90 1.17 1.05 -
P/RPS 1.53 0.00 1.12 0.23 0.45 0.50 0.62 17.00%
P/EPS 192.50 0.00 13.68 5.25 8.97 30.00 14.42 56.93%
EY 0.52 0.00 7.31 19.06 11.14 3.33 6.93 -36.25%
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 0.76 0.22 0.40 0.52 0.48 11.76%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/08/11 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 -
Price 0.71 0.92 0.67 1.18 0.93 1.00 0.90 -
P/RPS 1.41 0.00 1.15 0.52 0.46 0.42 0.53 18.54%
P/EPS 177.50 0.00 14.11 11.91 9.27 25.64 12.36 58.93%
EY 0.56 0.00 7.09 8.40 10.78 3.90 8.09 -37.14%
DY 0.00 0.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.79 0.49 0.42 0.44 0.41 13.28%

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