[FCW] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -246.09%
YoY- -89.36%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,005 7,256 11,085 9,965 12,756 5,757 6,098 -12.30%
PBT -6,255 -3,278 -4,797 -9,938 -2,774 -1,384 -70,347 -79.99%
Tax -109 -34 -95 -140 -138 -260 70,347 -
NP -6,364 -3,312 -4,892 -10,078 -2,912 -1,644 0 -
-
NP to SH -6,364 -3,312 -4,892 -10,078 -2,912 -1,644 -69,441 -79.58%
-
Tax Rate - - - - - - - -
Total Cost 11,369 10,568 15,977 20,043 15,668 7,401 6,098 51.30%
-
Net Worth 52,667 44,656 48,361 53,922 63,062 67,254 67,936 -15.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 52,667 44,656 48,361 53,922 63,062 67,254 67,936 -15.57%
NOSH 219,448 186,067 186,007 185,940 185,477 186,818 185,770 11.71%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -127.15% -45.64% -44.13% -101.13% -22.83% -28.56% 0.00% -
ROE -12.08% -7.42% -10.12% -18.69% -4.62% -2.44% -102.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.28 3.90 5.96 5.36 6.88 3.08 3.28 -21.47%
EPS -2.90 -1.78 -2.63 -4.98 -1.57 -0.88 -37.38 -81.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.26 0.29 0.34 0.36 0.3657 -24.42%
Adjusted Per Share Value based on latest NOSH - 185,940
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.00 2.90 4.43 3.99 5.10 2.30 2.44 -12.38%
EPS -2.55 -1.32 -1.96 -4.03 -1.16 -0.66 -27.78 -79.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.1786 0.1935 0.2157 0.2523 0.269 0.2718 -15.57%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.90 1.75 1.77 1.50 1.65 2.00 2.40 -
P/RPS 214.84 44.88 29.70 27.99 23.99 64.90 73.11 104.75%
P/EPS -168.97 -98.31 -67.30 -27.68 -105.10 -227.27 -6.42 779.55%
EY -0.59 -1.02 -1.49 -3.61 -0.95 -0.44 -15.58 -88.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.42 7.29 6.81 5.17 4.85 5.56 6.56 112.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 29/08/02 -
Price 3.05 1.55 2.58 1.58 1.62 1.83 2.33 -
P/RPS 133.73 39.75 43.29 29.48 23.56 59.38 70.98 52.36%
P/EPS -105.17 -87.08 -98.10 -29.15 -103.18 -207.95 -6.23 554.68%
EY -0.95 -1.15 -1.02 -3.43 -0.97 -0.48 -16.04 -84.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.71 6.46 9.92 5.45 4.76 5.08 6.37 58.29%

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