[FCW] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 165.77%
YoY- 112.2%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,396 19,885 21,708 26,620 15,772 18,568 20,150 -27.64%
PBT -1,308 212 1,014 2,172 596 -48,944 -19,325 -83.36%
Tax 0 216 205 188 292 -279 -201 -
NP -1,308 428 1,220 2,360 888 -49,223 -19,526 -83.47%
-
NP to SH -1,084 428 1,220 2,360 888 -49,223 -19,526 -85.42%
-
Tax Rate - -101.89% -20.22% -8.66% -48.99% - - -
Total Cost 13,704 19,457 20,488 24,260 14,884 67,791 39,677 -50.74%
-
Net Worth 27,099 28,533 27,727 28,095 27,750 24,860 52,559 -35.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 27,099 28,533 27,727 28,095 27,750 24,860 52,559 -35.67%
NOSH 270,999 271,111 277,272 280,952 277,500 248,601 238,907 8.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -10.55% 2.15% 5.62% 8.87% 5.63% -265.10% -96.90% -
ROE -4.00% 1.50% 4.40% 8.40% 3.20% -198.00% -37.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.57 6.97 7.83 9.47 5.68 7.47 8.43 -33.48%
EPS -0.48 0.15 0.44 0.84 0.32 -19.80 -8.17 -84.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.22 -40.85%
Adjusted Per Share Value based on latest NOSH - 281,764
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.96 7.95 8.68 10.65 6.31 7.43 8.06 -27.62%
EPS -0.43 0.17 0.49 0.94 0.36 -19.69 -7.81 -85.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1141 0.1109 0.1124 0.111 0.0994 0.2102 -35.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.20 1.33 1.62 1.65 1.85 3.03 -
P/RPS 27.33 17.22 16.99 17.10 29.03 24.77 35.92 -16.64%
P/EPS -312.50 800.00 302.27 192.86 515.63 -9.34 -37.07 313.67%
EY -0.32 0.13 0.33 0.52 0.19 -10.70 -2.70 -75.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.50 12.00 13.30 16.20 16.50 18.50 13.77 -6.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 27/05/05 25/02/05 26/11/04 25/08/04 17/05/04 -
Price 1.10 1.30 0.93 1.55 1.75 1.90 2.05 -
P/RPS 24.05 18.65 11.88 16.36 30.79 25.44 24.30 -0.68%
P/EPS -275.00 866.67 211.36 184.52 546.88 -9.60 -25.08 392.83%
EY -0.36 0.12 0.47 0.54 0.18 -10.42 -3.99 -79.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.00 13.00 9.30 15.50 17.50 19.00 9.32 11.67%

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