[FCW] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -18.86%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 19,447 18,338 21,846 26,207 45,099 54,916 68,640 -56.82%
PBT -83,198 -86,529 -27,494 -28,035 -23,585 -23,979 -27,013 111.54%
Tax 736 1,042 11,448 17,311 18,916 23,979 27,013 -90.92%
NP -82,462 -85,487 -16,046 -10,724 -4,669 0 0 -
-
NP to SH -82,462 -85,487 -27,226 -27,132 -22,827 -23,336 -25,255 119.93%
-
Tax Rate - - - - - - - -
Total Cost 101,909 103,825 37,892 36,931 49,768 54,916 68,640 30.11%
-
Net Worth 67,254 67,936 74,433 79,866 83,707 87,731 98,585 -22.48%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 67,254 67,936 74,433 79,866 83,707 87,731 98,585 -22.48%
NOSH 186,818 185,770 186,083 185,736 186,015 185,714 186,714 0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -424.03% -466.17% -73.45% -40.92% -10.35% 0.00% 0.00% -
ROE -122.61% -125.83% -36.58% -33.97% -27.27% -26.60% -25.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.41 9.87 11.74 14.11 24.24 29.57 36.76 -56.84%
EPS -44.14 -46.02 -14.63 -14.61 -12.27 -12.57 -13.53 119.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.3657 0.40 0.43 0.45 0.4724 0.528 -22.51%
Adjusted Per Share Value based on latest NOSH - 185,736
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.78 7.34 8.74 10.48 18.04 21.97 27.46 -56.82%
EPS -32.99 -34.20 -10.89 -10.85 -9.13 -9.33 -10.10 119.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2718 0.2977 0.3195 0.3348 0.3509 0.3944 -22.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.00 2.40 2.12 2.65 2.22 2.53 2.50 -
P/RPS 19.21 24.31 18.06 18.78 9.16 8.56 6.80 99.71%
P/EPS -4.53 -5.22 -14.49 -18.14 -18.09 -20.13 -18.48 -60.79%
EY -22.07 -19.17 -6.90 -5.51 -5.53 -4.97 -5.41 155.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 6.56 5.30 6.16 4.93 5.36 4.73 11.36%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 28/05/02 27/02/02 29/11/01 08/10/01 28/05/01 -
Price 1.83 2.33 2.47 2.28 2.78 2.20 2.55 -
P/RPS 17.58 23.60 21.04 16.16 11.47 7.44 6.94 85.72%
P/EPS -4.15 -5.06 -16.88 -15.61 -22.65 -17.51 -18.85 -63.50%
EY -24.12 -19.75 -5.92 -6.41 -4.41 -5.71 -5.30 174.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.08 6.37 6.18 5.30 6.18 4.66 4.83 3.41%

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