[FCW] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 2016.08%
YoY- 2804.56%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,800 5,874 5,817 6,620 8,616 5,706 6,121 17.59%
PBT 3,049 3,013 -1,705 680 2,543 930 940 119.59%
Tax -2,017 860 1,458 49,659 -2 552 428 -
NP 1,032 3,873 -247 50,339 2,541 1,482 1,368 -17.17%
-
NP to SH 1,035 3,914 -227 50,278 2,376 1,453 1,339 -15.81%
-
Tax Rate 66.15% -28.54% - -7,302.79% 0.08% -59.35% -45.53% -
Total Cost 6,768 2,001 6,064 -43,719 6,075 4,224 4,753 26.65%
-
Net Worth 217,494 229,994 227,494 227,494 177,495 174,995 177,495 14.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 12,499 12,499 - - - - - -
Div Payout % 1,207.70% 319.36% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 217,494 229,994 227,494 227,494 177,495 174,995 177,495 14.55%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.23% 65.93% -4.25% 760.41% 29.49% 25.97% 22.35% -
ROE 0.48% 1.70% -0.10% 22.10% 1.34% 0.83% 0.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.12 2.35 2.33 2.65 3.45 2.28 2.45 17.53%
EPS 0.41 1.57 -0.09 20.11 0.95 0.57 0.53 -15.76%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.92 0.91 0.91 0.71 0.70 0.71 14.55%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.12 2.35 2.33 2.65 3.45 2.28 2.45 17.53%
EPS 0.41 1.57 -0.09 20.11 0.95 0.57 0.53 -15.76%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.92 0.91 0.91 0.71 0.70 0.71 14.55%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.21 1.10 1.29 1.63 0.985 0.94 0.815 -
P/RPS 38.78 46.82 55.44 61.55 28.58 41.18 33.29 10.74%
P/EPS 292.26 70.26 -1,420.67 8.10 103.64 161.73 152.16 54.70%
EY 0.34 1.42 -0.07 12.34 0.96 0.62 0.66 -35.81%
DY 4.13 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.20 1.42 1.79 1.39 1.34 1.15 13.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 17/02/15 20/11/14 26/08/14 30/05/14 19/02/14 -
Price 1.06 1.35 1.05 1.56 1.33 0.965 0.975 -
P/RPS 33.97 57.46 45.13 58.91 38.59 42.28 39.82 -10.07%
P/EPS 256.03 86.23 -1,156.36 7.76 139.94 166.03 182.03 25.61%
EY 0.39 1.16 -0.09 12.89 0.71 0.60 0.55 -20.53%
DY 4.72 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.47 1.15 1.71 1.87 1.38 1.37 -7.45%

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