[FCW] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -16.29%
YoY- 68.93%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 15,255 18,568 26,198 33,311 41,062 39,563 34,576 -41.95%
PBT -45,518 -48,945 -19,291 -24,268 -20,787 -18,893 -84,443 -33.69%
Tax -172 -279 -246 -378 -407 -633 368 -
NP -45,690 -49,224 -19,537 -24,646 -21,194 -19,526 -84,075 -33.33%
-
NP to SH -45,690 -49,224 -19,537 -24,646 -21,194 -19,526 -84,075 -33.33%
-
Tax Rate - - - - - - - -
Total Cost 60,945 67,792 45,735 57,957 62,256 59,089 118,651 -35.78%
-
Net Worth 27,750 24,859 52,556 52,667 44,656 48,361 53,922 -35.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 27,750 24,859 52,556 52,667 44,656 48,361 53,922 -35.70%
NOSH 277,500 248,590 238,894 219,448 186,067 186,007 185,940 30.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -299.51% -265.10% -74.57% -73.99% -51.61% -49.35% -243.16% -
ROE -164.65% -198.01% -37.17% -46.80% -47.46% -40.37% -155.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.50 7.47 10.97 15.18 22.07 21.27 18.60 -55.51%
EPS -16.46 -19.80 -8.18 -11.23 -11.39 -10.50 -45.22 -48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.22 0.24 0.24 0.26 0.29 -50.73%
Adjusted Per Share Value based on latest NOSH - 219,448
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.10 7.43 10.48 13.32 16.43 15.83 13.83 -41.96%
EPS -18.28 -19.69 -7.81 -9.86 -8.48 -7.81 -33.63 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0994 0.2102 0.2107 0.1786 0.1935 0.2157 -35.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.65 1.85 3.03 4.90 1.75 1.77 1.50 -
P/RPS 30.01 24.77 27.63 32.28 7.93 8.32 8.07 139.45%
P/EPS -10.02 -9.34 -37.05 -43.63 -15.36 -16.86 -3.32 108.42%
EY -9.98 -10.70 -2.70 -2.29 -6.51 -5.93 -30.14 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.50 18.50 13.77 20.42 7.29 6.81 5.17 116.31%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 -
Price 1.75 1.90 2.05 3.05 1.55 2.58 1.58 -
P/RPS 31.83 25.44 18.69 20.09 7.02 12.13 8.50 140.56%
P/EPS -10.63 -9.60 -25.07 -27.16 -13.61 -24.58 -3.49 109.69%
EY -9.41 -10.42 -3.99 -3.68 -7.35 -4.07 -28.62 -52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.50 19.00 9.32 12.71 6.46 9.92 5.45 117.18%

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