[FCW] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -299.57%
YoY- -266.33%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 37,970 37,026 23,028 18,338 16,320 17,812 18,592 61.03%
PBT -18,794 -8,316 -5,536 -86,529 -21,576 -21,544 -18,860 -0.23%
Tax -717 -796 -1,040 86,529 21,576 21,544 18,860 -
NP -19,512 -9,112 -6,576 0 0 0 0 -
-
NP to SH -19,512 -9,112 -6,576 -85,487 -21,394 -21,448 -18,676 2.96%
-
Tax Rate - - - - - - - -
Total Cost 57,482 46,138 29,604 18,338 16,320 17,812 18,592 112.37%
-
Net Worth 53,856 63,226 67,254 67,932 74,287 79,918 83,707 -25.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 53,856 63,226 67,254 67,932 74,287 79,918 83,707 -25.49%
NOSH 185,710 185,959 186,818 185,760 185,717 185,857 186,015 -0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -51.39% -24.61% -28.56% 0.00% 0.00% 0.00% 0.00% -
ROE -36.23% -14.41% -9.78% -125.84% -28.80% -26.84% -22.31% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 20.45 19.91 12.33 9.87 8.79 9.58 9.99 61.29%
EPS -9.64 -4.90 -3.52 -46.02 -11.52 -11.54 -10.04 -2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.36 0.3657 0.40 0.43 0.45 -25.41%
Adjusted Per Share Value based on latest NOSH - 185,770
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.19 14.81 9.21 7.34 6.53 7.12 7.44 61.00%
EPS -7.80 -3.64 -2.63 -34.20 -8.56 -8.58 -7.47 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2529 0.269 0.2717 0.2972 0.3197 0.3348 -25.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.50 1.65 2.00 2.40 2.12 2.65 2.22 -
P/RPS 7.34 8.29 16.23 24.31 24.13 27.65 22.21 -52.23%
P/EPS -14.28 -33.67 -56.82 -5.22 -18.40 -22.96 -22.11 -25.30%
EY -7.00 -2.97 -1.76 -19.18 -5.43 -4.35 -4.52 33.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 4.85 5.56 6.56 5.30 6.16 4.93 3.22%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 26/11/02 29/08/02 28/05/02 27/02/02 29/11/01 -
Price 1.58 1.62 1.83 2.33 2.47 2.28 2.78 -
P/RPS 7.73 8.14 14.85 23.60 28.11 23.79 27.81 -57.44%
P/EPS -15.04 -33.06 -51.99 -5.06 -21.44 -19.76 -27.69 -33.45%
EY -6.65 -3.02 -1.92 -19.75 -4.66 -5.06 -3.61 50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 4.76 5.08 6.37 6.18 5.30 6.18 -8.04%

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