[FCW] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 68.84%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,429 18,282 4,533 4,040 4,011 4,148 7,245 16.82%
PBT -780 3,239 390 3,490 4,740 2,124 -417 10.99%
Tax -395 -370 0 0 0 -60 0 -
NP -1,175 2,869 390 3,490 4,740 2,064 -417 18.83%
-
NP to SH -1,409 2,431 402 3,490 4,740 2,007 -307 28.89%
-
Tax Rate - 11.42% 0.00% 0.00% 0.00% 2.82% - -
Total Cost 19,604 15,413 4,143 550 -729 2,084 7,662 16.94%
-
Net Worth 134,539 126,373 120,638 124,489 101,432 26,369 27,909 29.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 134,539 126,373 120,638 124,489 101,432 26,369 27,909 29.95%
NOSH 195,694 194,480 191,428 194,972 195,061 278,749 279,090 -5.74%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -6.38% 15.69% 8.60% 86.39% 118.18% 49.76% -5.76% -
ROE -1.05% 1.92% 0.33% 2.80% 4.67% 7.61% -1.10% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.42 9.40 2.37 2.07 2.06 1.49 2.60 23.91%
EPS -0.72 1.25 0.21 1.79 2.43 0.72 -0.11 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6875 0.6498 0.6302 0.6385 0.52 0.0946 0.10 37.87%
Adjusted Per Share Value based on latest NOSH - 194,931
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.37 7.31 1.81 1.62 1.60 1.66 2.90 16.81%
EPS -0.56 0.97 0.16 1.40 1.90 0.80 -0.12 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.5055 0.4826 0.498 0.4057 0.1055 0.1116 29.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.55 0.60 0.60 0.49 0.90 0.70 1.02 -
P/RPS 5.84 6.38 25.34 23.65 43.77 47.04 39.29 -27.20%
P/EPS -76.39 48.00 285.71 27.37 37.04 97.22 -927.27 -34.02%
EY -1.31 2.08 0.35 3.65 2.70 1.03 -0.11 51.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.95 0.77 1.73 7.40 10.20 -34.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 23/02/10 24/02/09 27/02/08 27/02/07 28/02/06 -
Price 0.56 0.67 0.60 0.49 0.61 0.65 1.02 -
P/RPS 5.95 7.13 25.34 23.65 29.67 43.68 39.29 -26.98%
P/EPS -77.78 53.60 285.71 27.37 25.10 90.28 -927.27 -33.82%
EY -1.29 1.87 0.35 3.65 3.98 1.11 -0.11 50.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.95 0.77 1.17 6.87 10.20 -34.42%

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