[FCW] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 250.59%
YoY- 136.17%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 18,282 4,533 4,040 4,011 4,148 7,245 13,310 5.42%
PBT 3,239 390 3,490 4,740 2,124 -417 1,086 19.96%
Tax -370 0 0 0 -60 0 94 -
NP 2,869 390 3,490 4,740 2,064 -417 1,180 15.95%
-
NP to SH 2,431 402 3,490 4,740 2,007 -307 1,180 12.79%
-
Tax Rate 11.42% 0.00% 0.00% 0.00% 2.82% - -8.66% -
Total Cost 15,413 4,143 550 -729 2,084 7,662 12,130 4.07%
-
Net Worth 126,373 120,638 124,489 101,432 26,369 27,909 28,095 28.46%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 126,373 120,638 124,489 101,432 26,369 27,909 28,095 28.46%
NOSH 194,480 191,428 194,972 195,061 278,749 279,090 280,952 -5.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.69% 8.60% 86.39% 118.18% 49.76% -5.76% 8.87% -
ROE 1.92% 0.33% 2.80% 4.67% 7.61% -1.10% 4.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.40 2.37 2.07 2.06 1.49 2.60 4.74 12.08%
EPS 1.25 0.21 1.79 2.43 0.72 -0.11 0.42 19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.6302 0.6385 0.52 0.0946 0.10 0.10 36.58%
Adjusted Per Share Value based on latest NOSH - 194,712
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.31 1.81 1.62 1.60 1.66 2.90 5.32 5.43%
EPS 0.97 0.16 1.40 1.90 0.80 -0.12 0.47 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5055 0.4826 0.498 0.4057 0.1055 0.1116 0.1124 28.46%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.60 0.60 0.49 0.90 0.70 1.02 1.62 -
P/RPS 6.38 25.34 23.65 43.77 47.04 39.29 34.20 -24.40%
P/EPS 48.00 285.71 27.37 37.04 97.22 -927.27 385.71 -29.33%
EY 2.08 0.35 3.65 2.70 1.03 -0.11 0.26 41.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.77 1.73 7.40 10.20 16.20 -37.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 24/02/09 27/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.67 0.60 0.49 0.61 0.65 1.02 1.55 -
P/RPS 7.13 25.34 23.65 29.67 43.68 39.29 32.72 -22.41%
P/EPS 53.60 285.71 27.37 25.10 90.28 -927.27 369.05 -27.48%
EY 1.87 0.35 3.65 3.98 1.11 -0.11 0.27 38.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.77 1.17 6.87 10.20 15.50 -36.34%

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