[FCW] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 16.03%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,041 19,885 19,736 19,617 15,255 18,568 26,198 -19.14%
PBT -264 212 -33,690 -38,326 -45,518 -48,945 -19,291 -94.26%
Tax 143 216 26 -42 -172 -279 -246 -
NP -121 428 -33,664 -38,368 -45,690 -49,224 -19,537 -96.61%
-
NP to SH -65 428 -33,664 -38,368 -45,690 -49,224 -19,537 -97.76%
-
Tax Rate - -101.89% - - - - - -
Total Cost 19,162 19,457 53,400 57,985 60,945 67,792 45,735 -43.97%
-
Net Worth 27,099 27,111 26,499 28,176 27,750 24,859 52,556 -35.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 27,099 27,111 26,499 28,176 27,750 24,859 52,556 -35.67%
NOSH 270,999 271,111 264,999 281,764 277,500 248,590 238,894 8.76%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.64% 2.15% -170.57% -195.59% -299.51% -265.10% -74.57% -
ROE -0.24% 1.58% -127.03% -136.17% -164.65% -198.01% -37.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.03 7.33 7.45 6.96 5.50 7.47 10.97 -25.64%
EPS -0.02 0.16 -12.70 -13.62 -16.46 -19.80 -8.18 -98.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.22 -40.85%
Adjusted Per Share Value based on latest NOSH - 281,764
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.62 7.95 7.89 7.85 6.10 7.43 10.48 -19.12%
EPS -0.03 0.17 -13.47 -15.35 -18.28 -19.69 -7.81 -97.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1084 0.106 0.1127 0.111 0.0994 0.2102 -35.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.20 1.33 1.62 1.65 1.85 3.03 -
P/RPS 17.79 16.36 17.86 23.27 30.01 24.77 27.63 -25.41%
P/EPS -5,211.54 760.12 -10.47 -11.90 -10.02 -9.34 -37.05 2596.57%
EY -0.02 0.13 -9.55 -8.41 -9.98 -10.70 -2.70 -96.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.50 12.00 13.30 16.20 16.50 18.50 13.77 -6.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 27/05/05 25/02/05 26/11/04 25/08/04 17/05/04 -
Price 1.10 1.30 0.93 1.55 1.75 1.90 2.05 -
P/RPS 15.66 17.72 12.49 22.26 31.83 25.44 18.69 -11.11%
P/EPS -4,586.15 823.47 -7.32 -11.38 -10.63 -9.60 -25.07 3112.32%
EY -0.02 0.12 -13.66 -8.79 -9.41 -10.42 -3.99 -97.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.00 13.00 9.30 15.50 17.50 19.00 9.32 11.67%

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