[FCW] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -26.53%
YoY- 212.41%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,409 23,967 15,517 7,868 36,835 26,855 18,429 66.05%
PBT 12,857 6,765 2,109 1,046 5,552 2,377 -780 -
Tax -3,882 3,019 2,237 1,254 -2,194 -497 -395 359.45%
NP 8,975 9,784 4,346 2,300 3,358 1,880 -1,175 -
-
NP to SH 8,625 9,582 4,217 2,229 3,034 1,600 -1,409 -
-
Tax Rate 30.19% -44.63% -106.07% -119.89% 39.52% 20.91% - -
Total Cost 30,434 14,183 11,171 5,568 33,477 24,975 19,604 34.10%
-
Net Worth 149,316 148,907 150,308 140,778 138,307 137,151 134,539 7.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 149,316 148,907 150,308 140,778 138,307 137,151 134,539 7.20%
NOSH 196,469 195,930 208,762 195,526 194,799 195,121 195,694 0.26%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.77% 40.82% 28.01% 29.23% 9.12% 7.00% -6.38% -
ROE 5.78% 6.43% 2.81% 1.58% 2.19% 1.17% -1.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.06 12.23 7.43 4.02 18.91 13.76 9.42 65.59%
EPS 4.39 4.89 2.02 1.14 1.56 0.82 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.72 0.72 0.71 0.7029 0.6875 6.91%
Adjusted Per Share Value based on latest NOSH - 195,526
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.76 9.59 6.21 3.15 14.73 10.74 7.37 66.05%
EPS 3.45 3.83 1.69 0.89 1.21 0.64 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5973 0.5956 0.6013 0.5631 0.5532 0.5486 0.5382 7.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.745 0.74 0.77 0.63 0.73 0.64 0.55 -
P/RPS 3.71 6.05 10.36 15.66 3.86 4.65 5.84 -26.12%
P/EPS 16.97 15.13 38.12 55.26 46.87 78.05 -76.39 -
EY 5.89 6.61 2.62 1.81 2.13 1.28 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 1.07 0.87 1.03 0.91 0.80 14.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 -
Price 0.805 0.76 0.755 0.66 0.65 0.67 0.56 -
P/RPS 4.01 6.21 10.16 16.40 3.44 4.87 5.95 -23.14%
P/EPS 18.34 15.54 37.38 57.89 41.73 81.71 -77.78 -
EY 5.45 6.43 2.68 1.73 2.40 1.22 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.05 0.92 0.92 0.95 0.81 19.66%

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