[FCW] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 36.47%
YoY- 491.88%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 7,502 8,837 9,120 8,808 8,966 7,396 7,678 -1.53%
PBT 9,092 22,578 24,543 23,828 17,347 6,507 5,503 39.71%
Tax 28 13 13 13 123 116 56 -36.97%
NP 9,120 22,591 24,556 23,841 17,470 6,623 5,559 39.05%
-
NP to SH 9,120 22,591 24,556 23,841 17,470 6,752 5,635 37.80%
-
Tax Rate -0.31% -0.06% -0.05% -0.05% -0.71% -1.78% -1.02% -
Total Cost -1,618 -13,754 -15,436 -15,033 -8,504 773 2,119 -
-
Net Worth 122,883 124,463 123,084 146,863 113,081 101,250 27,591 170.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 122,883 124,463 123,084 146,863 113,081 101,250 27,591 170.45%
NOSH 194,805 194,931 195,000 236,877 194,967 194,712 275,918 -20.69%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 121.57% 255.64% 269.25% 270.67% 194.85% 89.55% 72.40% -
ROE 7.42% 18.15% 19.95% 16.23% 15.45% 6.67% 20.42% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.85 4.53 4.68 3.72 4.60 3.80 2.78 24.21%
EPS 4.68 11.59 12.59 10.06 8.96 3.47 2.04 73.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6308 0.6385 0.6312 0.62 0.58 0.52 0.10 241.01%
Adjusted Per Share Value based on latest NOSH - 236,877
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.00 3.53 3.65 3.52 3.59 2.96 3.07 -1.52%
EPS 3.65 9.04 9.82 9.54 6.99 2.70 2.25 38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.4979 0.4923 0.5875 0.4523 0.405 0.1104 170.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.49 0.49 0.55 0.56 0.56 0.90 0.75 -
P/RPS 12.72 10.81 11.76 15.06 12.18 23.69 26.95 -39.35%
P/EPS 10.47 4.23 4.37 5.56 6.25 25.95 36.72 -56.64%
EY 9.55 23.65 22.90 17.97 16.00 3.85 2.72 130.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.87 0.90 0.97 1.73 7.50 -77.85%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 24/02/09 14/11/08 27/08/08 12/05/08 27/02/08 30/11/07 -
Price 0.62 0.49 0.50 0.56 0.58 0.61 0.90 -
P/RPS 16.10 10.81 10.69 15.06 12.61 16.06 32.34 -37.15%
P/EPS 13.24 4.23 3.97 5.56 6.47 17.59 44.07 -55.11%
EY 7.55 23.65 25.19 17.97 15.45 5.68 2.27 122.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.79 0.90 1.00 1.17 9.00 -77.16%

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