[FCW] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
11-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -24.21%
YoY- -162.51%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 8,296 6,584 12,975 13,864 14,490 12,396 19,885 -44.07%
PBT 4,248 -1,036 -3,563 -1,012 -834 -1,308 212 633.71%
Tax -120 0 -157 20 0 0 216 -
NP 4,128 -1,036 -3,720 -992 -834 -1,308 428 351.23%
-
NP to SH 4,014 -1,020 -3,543 -762 -614 -1,084 428 342.91%
-
Tax Rate 2.82% - - - - - -101.89% -
Total Cost 4,168 7,620 16,695 14,856 15,324 13,704 19,457 -64.09%
-
Net Worth 26,369 22,666 25,128 27,238 27,909 27,099 28,533 -5.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,369 22,666 25,128 27,238 27,909 27,099 28,533 -5.10%
NOSH 278,749 283,333 279,200 272,380 279,090 270,999 271,111 1.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 49.76% -15.74% -28.67% -7.16% -5.76% -10.55% 2.15% -
ROE 15.22% -4.50% -14.10% -2.80% -2.20% -4.00% 1.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.98 2.32 4.65 5.09 5.19 4.57 6.97 -43.15%
EPS 1.44 -0.36 -1.27 -0.28 -0.22 -0.48 0.15 349.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.08 0.09 0.10 0.10 0.10 0.10 -3.62%
Adjusted Per Share Value based on latest NOSH - 293,333
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.32 2.63 5.19 5.55 5.80 4.96 7.95 -44.04%
EPS 1.61 -0.41 -1.42 -0.31 -0.25 -0.43 0.17 345.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.0907 0.1005 0.109 0.1116 0.1084 0.1141 -5.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.70 0.68 0.75 1.05 1.02 1.25 1.20 -
P/RPS 23.52 29.26 16.14 20.63 19.65 27.33 17.22 23.03%
P/EPS 48.61 -188.89 -59.10 -375.00 -463.64 -312.50 800.00 -84.46%
EY 2.06 -0.53 -1.69 -0.27 -0.22 -0.32 0.13 527.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 8.50 8.33 10.50 10.20 12.50 12.00 -27.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 30/08/06 11/05/06 28/02/06 28/11/05 29/08/05 -
Price 0.65 0.77 0.75 0.82 1.02 1.10 1.30 -
P/RPS 21.84 33.14 16.14 16.11 19.65 24.05 18.65 11.06%
P/EPS 45.14 -213.89 -59.10 -292.86 -463.64 -275.00 866.67 -85.97%
EY 2.22 -0.47 -1.69 -0.34 -0.22 -0.36 0.12 595.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.87 9.63 8.33 8.20 10.20 11.00 13.00 -34.55%

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