[FCW] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 32.15%
YoY- -101.46%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 6,584 12,396 15,772 29,024 23,028 18,592 14,465 -12.28%
PBT -1,036 -1,308 596 -13,112 -5,536 -18,860 -5,109 -23.34%
Tax 0 0 292 -136 -1,040 18,860 5,109 -
NP -1,036 -1,308 888 -13,248 -6,576 0 0 -
-
NP to SH -1,020 -1,084 888 -13,248 -6,576 -18,676 -5,178 -23.71%
-
Tax Rate - - -48.99% - - - - -
Total Cost 7,620 13,704 14,884 42,272 29,604 18,592 14,465 -10.12%
-
Net Worth 22,666 27,099 27,750 44,656 67,254 83,707 102,450 -22.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 22,666 27,099 27,750 44,656 67,254 83,707 102,450 -22.22%
NOSH 283,333 270,999 277,500 186,067 186,818 186,015 184,928 7.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.74% -10.55% 5.63% -45.64% -28.56% 0.00% 0.00% -
ROE -4.50% -4.00% 3.20% -29.67% -9.78% -22.31% -5.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.32 4.57 5.68 15.60 12.33 9.99 7.82 -18.32%
EPS -0.36 -0.48 0.32 -7.12 -3.52 -10.04 -2.80 -28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.24 0.36 0.45 0.554 -27.55%
Adjusted Per Share Value based on latest NOSH - 186,067
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.63 4.96 6.31 11.61 9.21 7.44 5.79 -12.31%
EPS -0.41 -0.43 0.36 -5.30 -2.63 -7.47 -2.07 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.1084 0.111 0.1786 0.269 0.3348 0.4098 -22.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 1.25 1.65 1.75 2.00 2.22 4.93 -
P/RPS 29.26 27.33 29.03 11.22 16.23 22.21 63.03 -12.00%
P/EPS -188.89 -312.50 515.63 -24.58 -56.82 -22.11 -176.07 1.17%
EY -0.53 -0.32 0.19 -4.07 -1.76 -4.52 -0.57 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 12.50 16.50 7.29 5.56 4.93 8.90 -0.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 26/11/04 21/11/03 26/11/02 29/11/01 29/11/00 -
Price 0.77 1.10 1.75 1.55 1.83 2.78 4.65 -
P/RPS 33.14 24.05 30.79 9.94 14.85 27.81 59.45 -9.27%
P/EPS -213.89 -275.00 546.88 -21.77 -51.99 -27.69 -166.07 4.30%
EY -0.47 -0.36 0.18 -4.59 -1.92 -3.61 -0.60 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.63 11.00 17.50 6.46 5.08 6.18 8.39 2.32%

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