[FCW] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -0.07%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,150 24,522 29,024 39,563 37,970 37,026 23,028 -8.50%
PBT -19,325 -19,066 -13,112 -18,893 -18,794 -8,316 -5,536 129.94%
Tax -201 -286 -136 -633 -717 -796 -1,040 -66.53%
NP -19,526 -19,352 -13,248 -19,526 -19,512 -9,112 -6,576 106.44%
-
NP to SH -19,526 -19,352 -13,248 -19,526 -19,512 -9,112 -6,576 106.44%
-
Tax Rate - - - - - - - -
Total Cost 39,677 43,874 42,272 59,089 57,482 46,138 29,604 21.53%
-
Net Worth 52,559 52,539 44,656 48,304 53,856 63,226 67,254 -15.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,559 52,539 44,656 48,304 53,856 63,226 67,254 -15.14%
NOSH 238,907 218,914 186,067 185,784 185,710 185,959 186,818 17.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -96.90% -78.92% -45.64% -49.35% -51.39% -24.61% -28.56% -
ROE -37.15% -36.83% -29.67% -40.42% -36.23% -14.41% -9.78% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.43 11.20 15.60 21.30 20.45 19.91 12.33 -22.37%
EPS -8.17 -8.84 -7.12 -10.51 -9.64 -4.90 -3.52 75.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.26 0.29 0.34 0.36 -27.96%
Adjusted Per Share Value based on latest NOSH - 186,007
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.06 9.81 11.61 15.83 15.19 14.81 9.21 -8.50%
EPS -7.81 -7.74 -5.30 -7.81 -7.80 -3.64 -2.63 106.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2102 0.1786 0.1932 0.2154 0.2529 0.269 -15.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.03 4.90 1.75 1.77 1.50 1.65 2.00 -
P/RPS 35.92 43.74 11.22 8.31 7.34 8.29 16.23 69.74%
P/EPS -37.07 -55.43 -24.58 -16.84 -14.28 -33.67 -56.82 -24.75%
EY -2.70 -1.80 -4.07 -5.94 -7.00 -2.97 -1.76 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.77 20.42 7.29 6.81 5.17 4.85 5.56 82.95%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 -
Price 2.05 3.05 1.55 2.58 1.58 1.62 1.83 -
P/RPS 24.30 27.23 9.94 12.12 7.73 8.14 14.85 38.82%
P/EPS -25.08 -34.50 -21.77 -24.55 -15.04 -33.06 -51.99 -38.46%
EY -3.99 -2.90 -4.59 -4.07 -6.65 -3.02 -1.92 62.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.32 12.71 6.46 9.92 5.45 4.76 5.08 49.81%

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