[FCW] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 107.16%
YoY- -88.48%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,436 19,340 14,436 9,066 5,856 7,366 7,476 197.58%
PBT 10,352 3,304 2,538 780 -11,232 1,472 2,633 148.89%
Tax -896 -886 -918 0 0 10 20 -
NP 9,456 2,418 1,620 780 -11,232 1,482 2,653 133.15%
-
NP to SH 8,488 2,368 1,858 804 -11,232 1,482 2,653 116.97%
-
Tax Rate 8.66% 26.82% 36.17% 0.00% - -0.68% -0.76% -
Total Cost 28,980 16,922 12,816 8,286 17,088 5,884 4,822 230.19%
-
Net Worth 126,774 125,308 124,733 120,638 119,690 122,499 123,067 1.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,774 125,308 124,733 120,638 119,690 122,499 123,067 1.99%
NOSH 194,678 195,702 196,337 191,428 194,999 195,000 195,098 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.60% 12.50% 11.22% 8.60% -191.80% 20.12% 35.49% -
ROE 6.70% 1.89% 1.49% 0.67% -9.38% 1.21% 2.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.74 9.88 7.35 4.74 3.00 3.78 3.83 198.07%
EPS 4.36 1.21 0.95 0.42 -5.76 0.76 1.36 117.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6512 0.6403 0.6353 0.6302 0.6138 0.6282 0.6308 2.14%
Adjusted Per Share Value based on latest NOSH - 194,545
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.37 7.74 5.77 3.63 2.34 2.95 2.99 197.55%
EPS 3.40 0.95 0.74 0.32 -4.49 0.59 1.06 117.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5071 0.5012 0.4989 0.4826 0.4788 0.49 0.4923 1.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.60 0.61 0.60 0.61 0.62 0.49 -
P/RPS 3.04 6.07 8.30 12.67 20.31 16.41 12.79 -61.59%
P/EPS 13.76 49.59 64.44 142.86 -10.59 81.58 36.03 -47.33%
EY 7.27 2.02 1.55 0.70 -9.44 1.23 2.78 89.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.96 0.95 0.99 0.99 0.78 11.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 23/02/10 19/11/09 25/08/09 25/05/09 -
Price 0.65 0.60 0.60 0.60 0.61 0.64 0.62 -
P/RPS 3.29 6.07 8.16 12.67 20.31 16.94 16.18 -65.38%
P/EPS 14.91 49.59 63.38 142.86 -10.59 84.21 45.59 -52.49%
EY 6.71 2.02 1.58 0.70 -9.44 1.19 2.19 110.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.94 0.95 0.99 1.02 0.98 1.35%

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