[FCW] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -192.15%
YoY- -112.38%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,943 18,568 15,113 12,261 7,256 39,563 28,478 -73.13%
PBT 149 -48,944 -14,494 -9,533 -3,278 -18,893 -14,096 -
Tax 73 -279 -151 -143 -34 -633 -538 -
NP 222 -49,223 -14,645 -9,676 -3,312 -19,526 -14,634 -
-
NP to SH 222 -49,223 -14,645 -9,676 -3,312 -19,526 -14,634 -
-
Tax Rate -48.99% - - - - - - -
Total Cost 3,721 67,791 29,758 21,937 10,568 59,089 43,112 -80.38%
-
Net Worth 27,750 24,860 52,559 52,539 44,656 48,304 53,856 -35.65%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 27,750 24,860 52,559 52,539 44,656 48,304 53,856 -35.65%
NOSH 277,500 248,601 238,907 218,914 186,067 185,784 185,710 30.60%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.63% -265.10% -96.90% -78.92% -45.64% -49.35% -51.39% -
ROE 0.80% -198.00% -27.86% -18.42% -7.42% -40.42% -27.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.42 7.47 6.33 5.60 3.90 21.30 15.33 -79.43%
EPS 0.08 -19.80 -6.13 -4.42 -1.78 -10.51 -7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.22 0.24 0.24 0.26 0.29 -50.73%
Adjusted Per Share Value based on latest NOSH - 219,448
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.58 7.43 6.05 4.90 2.90 15.83 11.39 -73.10%
EPS 0.09 -19.69 -5.86 -3.87 -1.32 -7.81 -5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0994 0.2102 0.2102 0.1786 0.1932 0.2154 -35.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.65 1.85 3.03 4.90 1.75 1.77 1.50 -
P/RPS 116.12 24.77 47.90 87.49 44.88 8.31 9.78 418.10%
P/EPS 2,062.50 -9.34 -49.43 -110.86 -98.31 -16.84 -19.04 -
EY 0.05 -10.70 -2.02 -0.90 -1.02 -5.94 -5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.50 18.50 13.77 20.42 7.29 6.81 5.17 116.31%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 -
Price 1.75 1.90 2.05 3.05 1.55 2.58 1.58 -
P/RPS 123.16 25.44 32.41 54.46 39.75 12.12 10.30 420.54%
P/EPS 2,187.50 -9.60 -33.44 -69.00 -87.08 -24.55 -20.05 -
EY 0.05 -10.42 -2.99 -1.45 -1.15 -4.07 -4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.50 19.00 9.32 12.71 6.46 9.92 5.45 117.18%

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