[FCW] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 32.3%
YoY- -101.46%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,455 2,852 5,005 7,256 11,085 9,965 12,756 -58.17%
PBT -34,451 -4,961 -6,255 -3,278 -4,797 -9,938 -2,774 437.11%
Tax -128 -8 -109 -34 -95 -140 -138 -4.89%
NP -34,579 -4,969 -6,364 -3,312 -4,892 -10,078 -2,912 421.27%
-
NP to SH -34,579 -4,969 -6,364 -3,312 -4,892 -10,078 -2,912 421.27%
-
Tax Rate - - - - - - - -
Total Cost 38,034 7,821 11,369 10,568 15,977 20,043 15,668 80.72%
-
Net Worth 24,859 52,556 52,667 44,656 48,361 53,922 63,062 -46.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 24,859 52,556 52,667 44,656 48,361 53,922 63,062 -46.26%
NOSH 248,590 238,894 219,448 186,067 186,007 185,940 185,477 21.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1,000.84% -174.23% -127.15% -45.64% -44.13% -101.13% -22.83% -
ROE -139.10% -9.45% -12.08% -7.42% -10.12% -18.69% -4.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.39 1.19 2.28 3.90 5.96 5.36 6.88 -65.60%
EPS -13.91 -2.08 -2.90 -1.78 -2.63 -4.98 -1.57 328.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.22 0.24 0.24 0.26 0.29 0.34 -55.80%
Adjusted Per Share Value based on latest NOSH - 186,067
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.38 1.14 2.00 2.90 4.43 3.99 5.10 -58.19%
EPS -13.83 -1.99 -2.55 -1.32 -1.96 -4.03 -1.16 422.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.2102 0.2107 0.1786 0.1935 0.2157 0.2523 -46.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.85 3.03 4.90 1.75 1.77 1.50 1.65 -
P/RPS 133.11 253.80 214.84 44.88 29.70 27.99 23.99 213.74%
P/EPS -13.30 -145.67 -168.97 -98.31 -67.30 -27.68 -105.10 -74.82%
EY -7.52 -0.69 -0.59 -1.02 -1.49 -3.61 -0.95 297.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.50 13.77 20.42 7.29 6.81 5.17 4.85 144.32%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 26/02/03 -
Price 1.90 2.05 3.05 1.55 2.58 1.58 1.62 -
P/RPS 136.71 171.72 133.73 39.75 43.29 29.48 23.56 223.25%
P/EPS -13.66 -98.56 -105.17 -87.08 -98.10 -29.15 -103.18 -74.05%
EY -7.32 -1.01 -0.95 -1.15 -1.02 -3.43 -0.97 285.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.00 9.32 12.71 6.46 9.92 5.45 4.76 151.84%

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