[FCW] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -38.56%
YoY- 57.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 14,490 26,620 24,522 37,026 17,812 75,230 181,992 2.72%
PBT -834 2,172 -19,066 -8,316 -21,544 -13,432 -42,096 4.25%
Tax 0 188 -286 -796 21,544 13,432 42,096 -
NP -834 2,360 -19,352 -9,112 0 0 0 -100.00%
-
NP to SH -614 2,360 -19,352 -9,112 -21,448 -13,856 -45,088 4.67%
-
Tax Rate - -8.66% - - - - - -
Total Cost 15,324 24,260 43,874 46,138 17,812 75,230 181,992 2.66%
-
Net Worth 27,909 28,095 52,539 63,226 79,918 102,796 118,309 1.54%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 27,909 28,095 52,539 63,226 79,918 102,796 118,309 1.54%
NOSH 279,090 280,952 218,914 185,959 185,857 187,243 186,314 -0.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -5.76% 8.87% -78.92% -24.61% 0.00% 0.00% 0.00% -
ROE -2.20% 8.40% -36.83% -14.41% -26.84% -13.48% -38.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.19 9.47 11.20 19.91 9.58 40.18 97.68 3.16%
EPS -0.22 0.84 -8.84 -4.90 -11.54 -7.40 -24.20 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.24 0.34 0.43 0.549 0.635 1.98%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.80 10.65 9.81 14.81 7.12 30.09 72.80 2.72%
EPS -0.25 0.94 -7.74 -3.64 -8.58 -5.54 -18.04 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.1124 0.2102 0.2529 0.3197 0.4112 0.4732 1.54%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.02 1.62 4.90 1.65 2.65 3.40 0.00 -
P/RPS 19.65 17.10 43.74 8.29 27.65 8.46 0.00 -100.00%
P/EPS -463.64 192.86 -55.43 -33.67 -22.96 -45.95 0.00 -100.00%
EY -0.22 0.52 -1.80 -2.97 -4.35 -2.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.20 16.20 20.42 4.85 6.16 6.19 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 26/02/03 27/02/02 27/02/01 29/02/00 -
Price 1.02 1.55 3.05 1.62 2.28 3.10 9.60 -
P/RPS 19.65 16.36 27.23 8.14 23.79 7.72 9.83 -0.73%
P/EPS -463.64 184.52 -34.50 -33.06 -19.76 -41.89 -39.67 -2.57%
EY -0.22 0.54 -2.90 -3.02 -5.06 -2.39 -2.52 2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.20 15.50 12.71 4.76 5.30 5.65 15.12 0.41%

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