[FCW] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -114.14%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 13,864 21,708 20,150 37,970 16,320 60,413 164,929 -33.80%
PBT -1,012 1,014 -19,325 -18,794 -21,576 -16,889 -42,496 -46.34%
Tax 20 205 -201 -717 21,576 16,889 42,496 -72.09%
NP -992 1,220 -19,526 -19,512 0 0 0 -
-
NP to SH -762 1,220 -19,526 -19,512 -21,394 -16,208 -44,601 -49.23%
-
Tax Rate - -20.22% - - - - - -
Total Cost 14,856 20,488 39,677 57,482 16,320 60,413 164,929 -33.03%
-
Net Worth 27,238 27,727 52,559 53,856 74,287 98,744 107,972 -20.50%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 27,238 27,727 52,559 53,856 74,287 98,744 107,972 -20.50%
NOSH 272,380 277,272 238,907 185,710 185,717 187,015 185,838 6.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -7.16% 5.62% -96.90% -51.39% 0.00% 0.00% 0.00% -
ROE -2.80% 4.40% -37.15% -36.23% -28.80% -16.41% -41.31% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.09 7.83 8.43 20.45 8.79 32.30 88.75 -37.88%
EPS -0.28 0.44 -8.17 -9.64 -11.52 -8.67 -24.00 -52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.22 0.29 0.40 0.528 0.581 -25.40%
Adjusted Per Share Value based on latest NOSH - 185,940
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.55 8.68 8.06 15.19 6.53 24.17 65.97 -33.79%
EPS -0.31 0.49 -7.81 -7.80 -8.56 -6.48 -17.84 -49.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1109 0.2102 0.2154 0.2972 0.395 0.4319 -20.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.05 1.33 3.03 1.50 2.12 2.50 9.65 -
P/RPS 20.63 16.99 35.92 7.34 24.13 7.74 10.87 11.26%
P/EPS -375.00 302.27 -37.07 -14.28 -18.40 -28.85 -40.21 45.05%
EY -0.27 0.33 -2.70 -7.00 -5.43 -3.47 -2.49 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.50 13.30 13.77 5.17 5.30 4.73 16.61 -7.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 27/05/05 17/05/04 27/05/03 28/05/02 28/05/01 31/05/00 -
Price 0.82 0.93 2.05 1.58 2.47 2.55 8.00 -
P/RPS 16.11 11.88 24.30 7.73 28.11 7.89 9.01 10.16%
P/EPS -292.86 211.36 -25.08 -15.04 -21.44 -29.42 -33.33 43.62%
EY -0.34 0.47 -3.99 -6.65 -4.66 -3.40 -3.00 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 9.30 9.32 5.45 6.18 4.83 13.77 -8.27%

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