[FCW] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 114.32%
YoY- -88.48%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,517 18,429 18,282 4,533 4,040 4,011 4,148 24.56%
PBT 2,109 -780 3,239 390 3,490 4,740 2,124 -0.11%
Tax 2,237 -395 -370 0 0 0 -60 -
NP 4,346 -1,175 2,869 390 3,490 4,740 2,064 13.20%
-
NP to SH 4,217 -1,409 2,431 402 3,490 4,740 2,007 13.16%
-
Tax Rate -106.07% - 11.42% 0.00% 0.00% 0.00% 2.82% -
Total Cost 11,171 19,604 15,413 4,143 550 -729 2,084 32.25%
-
Net Worth 150,308 134,539 126,373 120,638 124,489 101,432 26,369 33.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 150,308 134,539 126,373 120,638 124,489 101,432 26,369 33.61%
NOSH 208,762 195,694 194,480 191,428 194,972 195,061 278,749 -4.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.01% -6.38% 15.69% 8.60% 86.39% 118.18% 49.76% -
ROE 2.81% -1.05% 1.92% 0.33% 2.80% 4.67% 7.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.43 9.42 9.40 2.37 2.07 2.06 1.49 30.67%
EPS 2.02 -0.72 1.25 0.21 1.79 2.43 0.72 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6875 0.6498 0.6302 0.6385 0.52 0.0946 40.20%
Adjusted Per Share Value based on latest NOSH - 194,545
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.21 7.37 7.31 1.81 1.62 1.60 1.66 24.56%
EPS 1.69 -0.56 0.97 0.16 1.40 1.90 0.80 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5382 0.5055 0.4826 0.498 0.4057 0.1055 33.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.77 0.55 0.60 0.60 0.49 0.90 0.70 -
P/RPS 10.36 5.84 6.38 25.34 23.65 43.77 47.04 -22.27%
P/EPS 38.12 -76.39 48.00 285.71 27.37 37.04 97.22 -14.43%
EY 2.62 -1.31 2.08 0.35 3.65 2.70 1.03 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 0.92 0.95 0.77 1.73 7.40 -27.53%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 28/02/12 22/02/11 23/02/10 24/02/09 27/02/08 27/02/07 -
Price 0.755 0.56 0.67 0.60 0.49 0.61 0.65 -
P/RPS 10.16 5.95 7.13 25.34 23.65 29.67 43.68 -21.56%
P/EPS 37.38 -77.78 53.60 285.71 27.37 25.10 90.28 -13.65%
EY 2.68 -1.29 1.87 0.35 3.65 3.98 1.11 15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.81 1.03 0.95 0.77 1.17 6.87 -26.85%

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