[FCW] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 19.82%
YoY- 653.9%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 9,120 8,808 8,966 7,396 7,678 7,533 8,057 8.58%
PBT 24,543 23,828 17,347 6,507 5,503 3,892 452 1323.52%
Tax 13 13 123 116 56 56 -239 -
NP 24,556 23,841 17,470 6,623 5,559 3,948 213 2248.35%
-
NP to SH 24,556 23,841 17,470 6,752 5,635 4,028 298 1778.47%
-
Tax Rate -0.05% -0.05% -0.71% -1.78% -1.02% -1.44% 52.88% -
Total Cost -15,436 -15,033 -8,504 773 2,119 3,585 7,844 -
-
Net Worth 123,084 146,863 113,081 101,250 27,591 28,111 27,844 168.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 123,084 146,863 113,081 101,250 27,591 28,111 27,844 168.61%
NOSH 195,000 236,877 194,967 194,712 275,918 281,111 278,444 -21.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 269.25% 270.67% 194.85% 89.55% 72.40% 52.41% 2.64% -
ROE 19.95% 16.23% 15.45% 6.67% 20.42% 14.33% 1.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.68 3.72 4.60 3.80 2.78 2.68 2.89 37.77%
EPS 12.59 10.06 8.96 3.47 2.04 1.43 0.11 2237.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6312 0.62 0.58 0.52 0.10 0.10 0.10 240.39%
Adjusted Per Share Value based on latest NOSH - 194,712
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.65 3.52 3.59 2.96 3.07 3.01 3.22 8.69%
EPS 9.82 9.54 6.99 2.70 2.25 1.61 0.12 1769.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.5875 0.4523 0.405 0.1104 0.1124 0.1114 168.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.56 0.56 0.90 0.75 0.77 0.65 -
P/RPS 11.76 15.06 12.18 23.69 26.95 28.73 22.46 -34.96%
P/EPS 4.37 5.56 6.25 25.95 36.72 53.74 607.35 -96.23%
EY 22.90 17.97 16.00 3.85 2.72 1.86 0.16 2611.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.90 0.97 1.73 7.50 7.70 6.50 -73.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 27/08/08 12/05/08 27/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.50 0.56 0.58 0.61 0.90 0.75 0.57 -
P/RPS 10.69 15.06 12.61 16.06 32.34 27.99 19.70 -33.39%
P/EPS 3.97 5.56 6.47 17.59 44.07 52.34 532.60 -96.14%
EY 25.19 17.97 15.45 5.68 2.27 1.91 0.19 2477.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 1.00 1.17 9.00 7.50 5.70 -73.12%

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