[FCW] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -0.35%
YoY- -7.8%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 27,945 19,447 18,338 21,846 26,207 45,099 54,916 -36.18%
PBT -79,915 -83,198 -86,529 -27,494 -28,035 -23,585 -23,979 122.62%
Tax 596 736 1,042 11,448 17,311 18,916 23,979 -91.42%
NP -79,319 -82,462 -85,487 -16,046 -10,724 -4,669 0 -
-
NP to SH -79,319 -82,462 -85,487 -27,226 -27,132 -22,827 -23,336 125.56%
-
Tax Rate - - - - - - - -
Total Cost 107,264 101,909 103,825 37,892 36,931 49,768 54,916 56.06%
-
Net Worth 63,062 67,254 67,936 74,433 79,866 83,707 87,731 -19.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,062 67,254 67,936 74,433 79,866 83,707 87,731 -19.70%
NOSH 185,477 186,818 185,770 186,083 185,736 186,015 185,714 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -283.84% -424.03% -466.17% -73.45% -40.92% -10.35% 0.00% -
ROE -125.78% -122.61% -125.83% -36.58% -33.97% -27.27% -26.60% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.07 10.41 9.87 11.74 14.11 24.24 29.57 -36.11%
EPS -42.76 -44.14 -46.02 -14.63 -14.61 -12.27 -12.57 125.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.3657 0.40 0.43 0.45 0.4724 -19.64%
Adjusted Per Share Value based on latest NOSH - 186,083
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.18 7.78 7.34 8.74 10.48 18.04 21.97 -36.18%
EPS -31.73 -32.99 -34.20 -10.89 -10.85 -9.13 -9.33 125.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.269 0.2718 0.2977 0.3195 0.3348 0.3509 -19.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 2.00 2.40 2.12 2.65 2.22 2.53 -
P/RPS 10.95 19.21 24.31 18.06 18.78 9.16 8.56 17.78%
P/EPS -3.86 -4.53 -5.22 -14.49 -18.14 -18.09 -20.13 -66.64%
EY -25.92 -22.07 -19.17 -6.90 -5.51 -5.53 -4.97 199.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 5.56 6.56 5.30 6.16 4.93 5.36 -6.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 28/05/02 27/02/02 29/11/01 08/10/01 -
Price 1.62 1.83 2.33 2.47 2.28 2.78 2.20 -
P/RPS 10.75 17.58 23.60 21.04 16.16 11.47 7.44 27.72%
P/EPS -3.79 -4.15 -5.06 -16.88 -15.61 -22.65 -17.51 -63.84%
EY -26.40 -24.12 -19.75 -5.92 -6.41 -4.41 -5.71 176.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.08 6.37 6.18 5.30 6.18 4.66 1.42%

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