[FCW] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 18.36%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 26,207 45,099 54,916 68,640 93,646 119,482 147,027 -68.22%
PBT -28,035 -23,585 -23,979 -27,013 -31,886 -47,889 -46,218 -28.27%
Tax 17,311 18,916 23,979 27,013 31,886 47,889 46,218 -47.94%
NP -10,724 -4,669 0 0 0 0 0 -
-
NP to SH -27,132 -22,827 -23,336 -25,255 -30,934 -48,342 -46,550 -30.15%
-
Tax Rate - - - - - - - -
Total Cost 36,931 49,768 54,916 68,640 93,646 119,482 147,027 -60.08%
-
Net Worth 79,866 83,707 87,731 98,585 106,750 86,916 106,872 -17.60%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 79,866 83,707 87,731 98,585 106,750 86,916 106,872 -17.60%
NOSH 185,736 186,015 185,714 186,714 194,444 184,928 184,708 0.36%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -40.92% -10.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -33.97% -27.27% -26.60% -25.62% -28.98% -55.62% -43.56% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 14.11 24.24 29.57 36.76 48.16 64.61 79.60 -68.34%
EPS -14.61 -12.27 -12.57 -13.53 -15.91 -26.14 -25.20 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.45 0.4724 0.528 0.549 0.47 0.5786 -17.90%
Adjusted Per Share Value based on latest NOSH - 186,714
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 10.48 18.04 21.97 27.46 37.46 47.79 58.81 -68.23%
EPS -10.85 -9.13 -9.33 -10.10 -12.37 -19.34 -18.62 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.3348 0.3509 0.3944 0.427 0.3477 0.4275 -17.60%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.65 2.22 2.53 2.50 3.40 4.93 6.40 -
P/RPS 18.78 9.16 8.56 6.80 7.06 7.63 8.04 75.77%
P/EPS -18.14 -18.09 -20.13 -18.48 -21.37 -18.86 -25.39 -20.03%
EY -5.51 -5.53 -4.97 -5.41 -4.68 -5.30 -3.94 24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 4.93 5.36 4.73 6.19 10.49 11.06 -32.23%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 08/10/01 28/05/01 27/02/01 29/11/00 30/08/00 -
Price 2.28 2.78 2.20 2.55 3.10 4.65 6.60 -
P/RPS 16.16 11.47 7.44 6.94 6.44 7.20 8.29 55.85%
P/EPS -15.61 -22.65 -17.51 -18.85 -19.49 -17.79 -26.19 -29.10%
EY -6.41 -4.41 -5.71 -5.30 -5.13 -5.62 -3.82 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 6.18 4.66 4.83 5.65 9.89 11.41 -39.93%

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