[FCW] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -91.33%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 7,366 5,607 4,040 2,103 8,808 6,913 4,011 50.01%
PBT 1,472 1,975 3,490 2,067 23,829 16,712 4,740 -54.17%
Tax 10 15 0 0 13 0 0 -
NP 1,482 1,990 3,490 2,067 23,842 16,712 4,740 -53.96%
-
NP to SH 1,482 1,990 3,490 2,067 23,842 16,712 4,740 -53.96%
-
Tax Rate -0.68% -0.76% 0.00% 0.00% -0.05% 0.00% 0.00% -
Total Cost 5,884 3,617 550 36 -15,034 -9,799 -729 -
-
Net Worth 122,499 123,067 124,489 123,084 146,792 113,103 101,432 13.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,499 123,067 124,489 123,084 146,792 113,103 101,432 13.41%
NOSH 195,000 195,098 194,972 195,000 236,762 195,005 195,061 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.12% 35.49% 86.39% 98.29% 270.69% 241.75% 118.18% -
ROE 1.21% 1.62% 2.80% 1.68% 16.24% 14.78% 4.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.78 2.87 2.07 1.08 3.72 3.55 2.06 49.93%
EPS 0.76 1.02 1.79 1.06 10.07 8.57 2.43 -53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6282 0.6308 0.6385 0.6312 0.62 0.58 0.52 13.44%
Adjusted Per Share Value based on latest NOSH - 195,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.95 2.24 1.62 0.84 3.52 2.77 1.60 50.41%
EPS 0.59 0.80 1.40 0.83 9.54 6.68 1.90 -54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4923 0.498 0.4923 0.5872 0.4524 0.4057 13.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.49 0.49 0.55 0.56 0.56 0.90 -
P/RPS 16.41 17.05 23.65 51.00 15.05 15.80 43.77 -48.03%
P/EPS 81.58 48.04 27.37 51.89 5.56 6.53 37.04 69.36%
EY 1.23 2.08 3.65 1.93 17.98 15.30 2.70 -40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.77 0.87 0.90 0.97 1.73 -31.09%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 24/02/09 14/11/08 27/08/08 12/05/08 27/02/08 -
Price 0.64 0.62 0.49 0.50 0.56 0.58 0.61 -
P/RPS 16.94 21.57 23.65 46.36 15.05 16.36 29.67 -31.20%
P/EPS 84.21 60.78 27.37 47.17 5.56 6.77 25.10 124.27%
EY 1.19 1.65 3.65 2.12 17.98 14.78 3.98 -55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.77 0.79 0.90 1.00 1.17 -8.74%

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