[FCW] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 3.81%
YoY- -192.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 41,062 39,563 34,576 27,945 19,447 18,338 21,846 52.24%
PBT -20,787 -18,893 -84,443 -79,915 -83,198 -86,529 -27,494 -16.99%
Tax -407 -633 368 596 736 1,042 11,448 -
NP -21,194 -19,526 -84,075 -79,319 -82,462 -85,487 -16,046 20.36%
-
NP to SH -21,194 -19,526 -84,075 -79,319 -82,462 -85,487 -27,226 -15.36%
-
Tax Rate - - - - - - - -
Total Cost 62,256 59,089 118,651 107,264 101,909 103,825 37,892 39.19%
-
Net Worth 44,656 48,361 53,922 63,062 67,254 67,936 74,433 -28.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 44,656 48,361 53,922 63,062 67,254 67,936 74,433 -28.84%
NOSH 186,067 186,007 185,940 185,477 186,818 185,770 186,083 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -51.61% -49.35% -243.16% -283.84% -424.03% -466.17% -73.45% -
ROE -47.46% -40.37% -155.92% -125.78% -122.61% -125.83% -36.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.07 21.27 18.60 15.07 10.41 9.87 11.74 52.26%
EPS -11.39 -10.50 -45.22 -42.76 -44.14 -46.02 -14.63 -15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.29 0.34 0.36 0.3657 0.40 -28.84%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.43 15.83 13.83 11.18 7.78 7.34 8.74 52.25%
EPS -8.48 -7.81 -33.63 -31.73 -32.99 -34.20 -10.89 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1935 0.2157 0.2523 0.269 0.2718 0.2977 -28.84%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.75 1.77 1.50 1.65 2.00 2.40 2.12 -
P/RPS 7.93 8.32 8.07 10.95 19.21 24.31 18.06 -42.20%
P/EPS -15.36 -16.86 -3.32 -3.86 -4.53 -5.22 -14.49 3.96%
EY -6.51 -5.93 -30.14 -25.92 -22.07 -19.17 -6.90 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.29 6.81 5.17 4.85 5.56 6.56 5.30 23.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 29/08/02 28/05/02 -
Price 1.55 2.58 1.58 1.62 1.83 2.33 2.47 -
P/RPS 7.02 12.13 8.50 10.75 17.58 23.60 21.04 -51.86%
P/EPS -13.61 -24.58 -3.49 -3.79 -4.15 -5.06 -16.88 -13.36%
EY -7.35 -4.07 -28.62 -26.40 -24.12 -19.75 -5.92 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.46 9.92 5.45 4.76 5.08 6.37 6.18 2.99%

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