[FCW] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -33.43%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 12,975 19,885 18,568 39,563 18,338 54,916 147,027 -33.26%
PBT -3,563 212 -48,944 -18,893 -86,529 -23,979 -46,218 -34.74%
Tax -157 216 -279 -633 86,529 23,979 46,218 -
NP -3,720 428 -49,223 -19,526 0 0 0 -
-
NP to SH -3,543 428 -49,223 -19,526 -85,487 -23,336 -46,550 -34.88%
-
Tax Rate - -101.89% - - - - - -
Total Cost 16,695 19,457 67,791 59,089 18,338 54,916 147,027 -30.40%
-
Net Worth 25,128 28,533 24,860 48,304 67,932 87,770 107,339 -21.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 25,128 28,533 24,860 48,304 67,932 87,770 107,339 -21.48%
NOSH 279,200 271,111 248,601 185,784 185,760 185,796 185,515 7.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -28.67% 2.15% -265.10% -49.35% 0.00% 0.00% 0.00% -
ROE -14.10% 1.50% -198.00% -40.42% -125.84% -26.59% -43.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.65 6.97 7.47 21.30 9.87 29.56 79.25 -37.65%
EPS -1.27 0.15 -19.80 -10.51 -46.02 -12.56 -25.06 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.26 0.3657 0.4724 0.5786 -26.65%
Adjusted Per Share Value based on latest NOSH - 186,007
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.19 7.95 7.43 15.83 7.34 21.97 58.81 -33.26%
EPS -1.42 0.17 -19.69 -7.81 -34.20 -9.33 -18.62 -34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1141 0.0994 0.1932 0.2717 0.3511 0.4294 -21.48%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.75 1.20 1.85 1.77 2.40 2.53 6.40 -
P/RPS 16.14 17.22 24.77 8.31 24.31 8.56 8.08 12.21%
P/EPS -59.10 800.00 -9.34 -16.84 -5.22 -20.14 -25.51 15.02%
EY -1.69 0.13 -10.70 -5.94 -19.18 -4.96 -3.92 -13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 12.00 18.50 6.81 6.56 5.36 11.06 -4.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 25/08/04 27/08/03 29/08/02 08/10/01 30/08/00 -
Price 0.75 1.30 1.90 2.58 2.33 2.20 6.60 -
P/RPS 16.14 18.65 25.44 12.12 23.60 7.44 8.33 11.64%
P/EPS -59.10 866.67 -9.60 -24.55 -5.06 -17.52 -26.30 14.44%
EY -1.69 0.12 -10.42 -4.07 -19.75 -5.71 -3.80 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 13.00 19.00 9.92 6.37 4.66 11.41 -5.10%

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