[FCW] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -1530.77%
YoY- 97.24%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,522 12,975 14,002 13,820 19,041 19,885 19,736 -30.12%
PBT -3,495 -3,563 -1,308 -1,291 -264 212 -33,690 -77.89%
Tax -104 -104 130 175 143 216 26 -
NP -3,599 -3,667 -1,178 -1,116 -121 428 -33,664 -77.44%
-
NP to SH -3,527 -3,543 -1,059 -1,060 -65 428 -33,664 -77.74%
-
Tax Rate - - - - - -101.89% - -
Total Cost 15,121 16,642 15,180 14,936 19,162 19,457 53,400 -56.84%
-
Net Worth 22,666 23,705 29,333 37,000 27,099 27,111 26,499 -9.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 22,666 23,705 29,333 37,000 27,099 27,111 26,499 -9.88%
NOSH 283,333 277,904 293,333 370,000 270,999 271,111 264,999 4.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -31.24% -28.26% -8.41% -8.08% -0.64% 2.15% -170.57% -
ROE -15.56% -14.95% -3.61% -2.86% -0.24% 1.58% -127.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.07 4.67 4.77 3.74 7.03 7.33 7.45 -33.14%
EPS -1.24 -1.27 -0.36 -0.29 -0.02 0.16 -12.70 -78.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0853 0.10 0.10 0.10 0.10 0.10 -13.81%
Adjusted Per Share Value based on latest NOSH - 370,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.61 5.19 5.60 5.53 7.62 7.95 7.89 -30.08%
EPS -1.41 -1.42 -0.42 -0.42 -0.03 0.17 -13.47 -77.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0948 0.1173 0.148 0.1084 0.1084 0.106 -9.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.68 0.75 1.05 1.02 1.25 1.20 1.33 -
P/RPS 16.72 16.06 22.00 27.31 17.79 16.36 17.86 -4.29%
P/EPS -54.63 -58.83 -290.84 -356.04 -5,211.54 760.12 -10.47 200.52%
EY -1.83 -1.70 -0.34 -0.28 -0.02 0.13 -9.55 -66.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 8.79 10.50 10.20 12.50 12.00 13.30 -25.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 11/05/06 28/02/06 28/11/05 29/08/05 27/05/05 -
Price 0.77 0.75 0.82 1.02 1.10 1.30 0.93 -
P/RPS 18.93 16.06 17.18 27.31 15.66 17.72 12.49 31.91%
P/EPS -61.86 -58.83 -227.13 -356.04 -4,586.15 823.47 -7.32 314.35%
EY -1.62 -1.70 -0.44 -0.28 -0.02 0.12 -13.66 -75.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.63 8.79 8.20 10.20 11.00 13.00 9.30 2.34%

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