[FCW] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 34.56%
YoY- 630.2%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,808 9,217 8,022 7,164 7,533 7,306 8,296 4.07%
PBT 23,829 22,282 9,480 5,408 3,891 4,340 4,248 216.03%
Tax 13 0 0 0 56 -89 -120 -
NP 23,842 22,282 9,480 5,408 3,947 4,250 4,128 222.25%
-
NP to SH 23,842 22,282 9,480 5,408 4,019 4,346 4,014 228.33%
-
Tax Rate -0.05% 0.00% 0.00% 0.00% -1.44% 2.05% 2.82% -
Total Cost -15,034 -13,065 -1,458 1,756 3,586 3,056 4,168 -
-
Net Worth 146,792 113,103 101,432 27,591 27,909 27,863 26,369 214.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 146,792 113,103 101,432 27,591 27,909 27,863 26,369 214.43%
NOSH 236,762 195,005 195,061 275,918 279,097 278,632 278,749 -10.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 270.69% 241.75% 118.18% 75.49% 52.40% 58.18% 49.76% -
ROE 16.24% 19.70% 9.35% 19.60% 14.40% 15.60% 15.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.72 4.73 4.11 2.60 2.70 2.62 2.98 15.95%
EPS 10.07 11.43 4.86 1.96 1.44 1.56 1.44 266.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.52 0.10 0.10 0.10 0.0946 250.61%
Adjusted Per Share Value based on latest NOSH - 275,918
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.52 3.69 3.21 2.87 3.01 2.92 3.32 3.98%
EPS 9.54 8.91 3.79 2.16 1.61 1.74 1.61 227.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5872 0.4524 0.4057 0.1104 0.1116 0.1115 0.1055 214.39%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.56 0.90 0.75 0.77 0.65 0.70 -
P/RPS 15.05 11.85 21.88 28.89 28.53 24.79 23.52 -25.76%
P/EPS 5.56 4.90 18.52 38.27 53.47 41.67 48.61 -76.46%
EY 17.98 20.40 5.40 2.61 1.87 2.40 2.06 324.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 1.73 7.50 7.70 6.50 7.40 -75.48%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 12/05/08 27/02/08 30/11/07 30/08/07 31/05/07 27/02/07 -
Price 0.56 0.58 0.61 0.90 0.75 0.57 0.65 -
P/RPS 15.05 12.27 14.83 34.66 27.79 21.74 21.84 -22.00%
P/EPS 5.56 5.08 12.55 45.92 52.08 36.54 45.14 -75.27%
EY 17.98 19.70 7.97 2.18 1.92 2.74 2.22 303.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 1.17 9.00 7.50 5.70 6.87 -74.23%

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