[FCW] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 2.18%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 18,338 21,846 26,207 45,099 54,916 68,640 93,646 -66.37%
PBT -86,529 -27,494 -28,035 -23,585 -23,979 -27,013 -31,886 94.91%
Tax 1,042 11,448 17,311 18,916 23,979 27,013 31,886 -89.84%
NP -85,487 -16,046 -10,724 -4,669 0 0 0 -
-
NP to SH -85,487 -27,226 -27,132 -22,827 -23,336 -25,255 -30,934 97.29%
-
Tax Rate - - - - - - - -
Total Cost 103,825 37,892 36,931 49,768 54,916 68,640 93,646 7.14%
-
Net Worth 67,936 74,433 79,866 83,707 87,731 98,585 106,750 -26.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 67,936 74,433 79,866 83,707 87,731 98,585 106,750 -26.07%
NOSH 185,770 186,083 185,736 186,015 185,714 186,714 194,444 -3.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -466.17% -73.45% -40.92% -10.35% 0.00% 0.00% 0.00% -
ROE -125.83% -36.58% -33.97% -27.27% -26.60% -25.62% -28.98% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 9.87 11.74 14.11 24.24 29.57 36.76 48.16 -65.34%
EPS -46.02 -14.63 -14.61 -12.27 -12.57 -13.53 -15.91 103.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3657 0.40 0.43 0.45 0.4724 0.528 0.549 -23.78%
Adjusted Per Share Value based on latest NOSH - 186,015
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.34 8.74 10.48 18.04 21.97 27.46 37.46 -66.36%
EPS -34.20 -10.89 -10.85 -9.13 -9.33 -10.10 -12.37 97.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2718 0.2977 0.3195 0.3348 0.3509 0.3944 0.427 -26.06%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.40 2.12 2.65 2.22 2.53 2.50 3.40 -
P/RPS 24.31 18.06 18.78 9.16 8.56 6.80 7.06 128.54%
P/EPS -5.22 -14.49 -18.14 -18.09 -20.13 -18.48 -21.37 -61.02%
EY -19.17 -6.90 -5.51 -5.53 -4.97 -5.41 -4.68 156.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 5.30 6.16 4.93 5.36 4.73 6.19 3.95%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 28/05/02 27/02/02 29/11/01 08/10/01 28/05/01 27/02/01 -
Price 2.33 2.47 2.28 2.78 2.20 2.55 3.10 -
P/RPS 23.60 21.04 16.16 11.47 7.44 6.94 6.44 138.25%
P/EPS -5.06 -16.88 -15.61 -22.65 -17.51 -18.85 -19.49 -59.40%
EY -19.75 -5.92 -6.41 -4.41 -5.71 -5.30 -5.13 146.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 6.18 5.30 6.18 4.66 4.83 5.65 8.34%

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