[FCW] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -857.89%
YoY- -235.85%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,340 14,436 9,066 5,856 7,366 7,476 8,080 79.22%
PBT 3,304 2,538 780 -11,232 1,472 2,633 6,980 -39.34%
Tax -886 -918 0 0 10 20 0 -
NP 2,418 1,620 780 -11,232 1,482 2,653 6,980 -50.77%
-
NP to SH 2,368 1,858 804 -11,232 1,482 2,653 6,980 -51.45%
-
Tax Rate 26.82% 36.17% 0.00% - -0.68% -0.76% 0.00% -
Total Cost 16,922 12,816 8,286 17,088 5,884 4,822 1,100 521.65%
-
Net Worth 125,308 124,733 120,638 119,690 122,499 123,067 124,489 0.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 125,308 124,733 120,638 119,690 122,499 123,067 124,489 0.43%
NOSH 195,702 196,337 191,428 194,999 195,000 195,098 194,972 0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.50% 11.22% 8.60% -191.80% 20.12% 35.49% 86.39% -
ROE 1.89% 1.49% 0.67% -9.38% 1.21% 2.16% 5.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.88 7.35 4.74 3.00 3.78 3.83 4.14 78.86%
EPS 1.21 0.95 0.42 -5.76 0.76 1.36 3.58 -51.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6403 0.6353 0.6302 0.6138 0.6282 0.6308 0.6385 0.18%
Adjusted Per Share Value based on latest NOSH - 194,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.74 5.77 3.63 2.34 2.95 2.99 3.23 79.35%
EPS 0.95 0.74 0.32 -4.49 0.59 1.06 2.79 -51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5012 0.4989 0.4826 0.4788 0.49 0.4923 0.498 0.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.60 0.61 0.60 0.61 0.62 0.49 0.49 -
P/RPS 6.07 8.30 12.67 20.31 16.41 12.79 11.82 -35.95%
P/EPS 49.59 64.44 142.86 -10.59 81.58 36.03 13.69 136.42%
EY 2.02 1.55 0.70 -9.44 1.23 2.78 7.31 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.95 0.99 0.99 0.78 0.77 14.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 23/02/10 19/11/09 25/08/09 25/05/09 24/02/09 -
Price 0.60 0.60 0.60 0.61 0.64 0.62 0.49 -
P/RPS 6.07 8.16 12.67 20.31 16.94 16.18 11.82 -35.95%
P/EPS 49.59 63.38 142.86 -10.59 84.21 45.59 13.69 136.42%
EY 2.02 1.58 0.70 -9.44 1.19 2.19 7.31 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.95 0.99 1.02 0.98 0.77 14.26%

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