[FCW] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -192.15%
YoY- -112.38%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,148 7,245 13,310 12,261 18,513 8,906 37,615 -30.73%
PBT 2,124 -417 1,086 -9,533 -4,158 -10,772 -6,716 -
Tax -60 0 94 -143 -398 10,772 6,716 -
NP 2,064 -417 1,180 -9,676 -4,556 0 0 -
-
NP to SH 2,007 -307 1,180 -9,676 -4,556 -10,724 -6,928 -
-
Tax Rate 2.82% - -8.66% - - - - -
Total Cost 2,084 7,662 12,130 21,937 23,069 8,906 37,615 -38.24%
-
Net Worth 26,369 27,909 28,095 52,539 63,226 79,918 102,796 -20.28%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 26,369 27,909 28,095 52,539 63,226 79,918 102,796 -20.28%
NOSH 278,749 279,090 280,952 218,914 185,959 185,857 187,243 6.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 49.76% -5.76% 8.87% -78.92% -24.61% 0.00% 0.00% -
ROE 7.61% -1.10% 4.20% -18.42% -7.21% -13.42% -6.74% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.49 2.60 4.74 5.60 9.96 4.79 20.09 -35.16%
EPS 0.72 -0.11 0.42 -4.42 -2.45 -5.77 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.10 0.10 0.24 0.34 0.43 0.549 -25.39%
Adjusted Per Share Value based on latest NOSH - 219,448
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.66 2.90 5.32 4.90 7.41 3.56 15.05 -30.73%
EPS 0.80 -0.12 0.47 -3.87 -1.82 -4.29 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1116 0.1124 0.2102 0.2529 0.3197 0.4112 -20.27%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 1.02 1.62 4.90 1.65 2.65 3.40 -
P/RPS 47.04 39.29 34.20 87.49 16.57 55.30 16.92 18.57%
P/EPS 97.22 -927.27 385.71 -110.86 -67.35 -45.93 -91.89 -
EY 1.03 -0.11 0.26 -0.90 -1.48 -2.18 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 10.20 16.20 20.42 4.85 6.16 6.19 3.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 0.65 1.02 1.55 3.05 1.62 2.28 3.10 -
P/RPS 43.68 39.29 32.72 54.46 16.27 47.58 15.43 18.92%
P/EPS 90.28 -927.27 369.05 -69.00 -66.12 -39.51 -83.78 -
EY 1.11 -0.11 0.27 -1.45 -1.51 -2.53 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.87 10.20 15.50 12.71 4.76 5.30 5.65 3.31%

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