[FCW] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -221.2%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 10,398 16,281 15,113 28,478 12,240 45,310 123,697 -33.80%
PBT -759 761 -14,494 -14,096 -16,182 -12,667 -31,872 -46.34%
Tax 15 154 -151 -538 16,182 12,667 31,872 -72.09%
NP -744 915 -14,645 -14,634 0 0 0 -
-
NP to SH -572 915 -14,645 -14,634 -16,046 -12,156 -33,451 -49.22%
-
Tax Rate - -20.24% - - - - - -
Total Cost 11,142 15,366 29,758 43,112 12,240 45,310 123,697 -33.03%
-
Net Worth 27,238 27,727 52,559 53,856 74,287 98,744 107,972 -20.50%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 27,238 27,727 52,559 53,856 74,287 98,744 107,972 -20.50%
NOSH 272,380 277,272 238,907 185,710 185,717 187,015 185,838 6.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -7.16% 5.62% -96.90% -51.39% 0.00% 0.00% 0.00% -
ROE -2.10% 3.30% -27.86% -27.17% -21.60% -12.31% -30.98% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.82 5.87 6.33 15.33 6.59 24.23 66.56 -37.87%
EPS -0.21 0.33 -6.13 -7.23 -8.64 -6.50 -18.00 -52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.22 0.29 0.40 0.528 0.581 -25.40%
Adjusted Per Share Value based on latest NOSH - 185,940
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.16 6.51 6.05 11.39 4.90 18.12 49.48 -33.79%
EPS -0.23 0.37 -5.86 -5.85 -6.42 -4.86 -13.38 -49.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1109 0.2102 0.2154 0.2972 0.395 0.4319 -20.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.05 1.33 3.03 1.50 2.12 2.50 9.65 -
P/RPS 27.51 22.65 47.90 9.78 32.17 10.32 14.50 11.25%
P/EPS -500.00 403.03 -49.43 -19.04 -24.54 -38.46 -53.61 45.05%
EY -0.20 0.25 -2.02 -5.25 -4.08 -2.60 -1.87 -31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.50 13.30 13.77 5.17 5.30 4.73 16.61 -7.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/06 27/05/05 17/05/04 27/05/03 28/05/02 28/05/01 31/05/00 -
Price 0.82 0.93 2.05 1.58 2.47 2.55 8.00 -
P/RPS 21.48 15.84 32.41 10.30 37.48 10.53 12.02 10.15%
P/EPS -390.48 281.82 -33.44 -20.05 -28.59 -39.23 -44.44 43.62%
EY -0.26 0.35 -2.99 -4.99 -3.50 -2.55 -2.25 -30.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 9.30 9.32 5.45 6.18 4.83 13.77 -8.27%

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