[CFM] YoY TTM Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 193.51%
YoY- 676.47%
Quarter Report
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Revenue 39,559 42,351 43,431 47,805 40,181 0.01%
PBT 213 -2,348 -1,575 2,010 915 1.54%
Tax 218 -1,705 -714 275 41 -1.74%
NP 431 -4,053 -2,289 2,285 956 0.84%
-
NP to SH 431 -4,053 -2,289 792 102 -1.50%
-
Tax Rate -102.35% - - -13.68% -4.48% -
Total Cost 39,128 46,404 45,720 45,520 39,225 0.00%
-
Net Worth 38,547 38,158 32,824 45,437 3,230,000 4.76%
Dividend
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Net Worth 38,547 38,158 32,824 45,437 3,230,000 4.76%
NOSH 41,008 41,030 16,412 16,403 1,615,000 3.93%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
NP Margin 1.09% -9.57% -5.27% 4.78% 2.38% -
ROE 1.12% -10.62% -6.97% 1.74% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 96.47 103.22 264.63 291.43 2.49 -3.77%
EPS 1.05 -9.88 -13.95 4.83 0.01 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 2.00 2.77 2.00 0.79%
Adjusted Per Share Value based on latest NOSH - 16,403
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
RPS 14.78 15.83 16.23 17.87 15.02 0.01%
EPS 0.16 -1.51 -0.86 0.30 0.04 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1426 0.1227 0.1698 12.0711 4.76%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 26/12/00 - -
Price 0.53 1.14 0.68 0.70 0.00 -
P/RPS 0.55 1.10 0.26 0.24 0.00 -100.00%
P/EPS 50.43 -11.54 -4.88 14.50 0.00 -100.00%
EY 1.98 -8.66 -20.51 6.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.23 0.34 0.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/00 31/12/99 CAGR
Date 25/02/05 27/02/04 28/02/03 28/02/01 - -
Price 0.61 1.09 0.64 0.64 0.00 -
P/RPS 0.63 1.06 0.24 0.22 0.00 -100.00%
P/EPS 58.04 -11.03 -4.59 13.26 0.00 -100.00%
EY 1.72 -9.06 -21.79 7.54 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.17 0.32 0.23 0.00 -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

Post a Comment