[FCW] YoY 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- 214.32%
YoY- 125.58%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,649 8,947 8,673 3,069 1,937 2,220 2,502 20.45%
PBT 1,063 957 651 3,198 1,423 3,388 2,384 -12.58%
Tax 983 -240 -146 0 0 0 -60 -
NP 2,046 717 505 3,198 1,423 3,388 2,324 -2.09%
-
NP to SH 1,988 574 309 3,210 1,423 3,388 2,271 -2.19%
-
Tax Rate -92.47% 25.08% 22.43% 0.00% 0.00% 0.00% 2.52% -
Total Cost 5,603 8,230 8,168 -129 514 -1,168 178 77.59%
-
Net Worth 162,654 136,077 125,492 122,602 124,463 101,250 26,523 35.25%
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 162,654 136,077 125,492 122,602 124,463 101,250 26,523 35.25%
NOSH 225,909 197,931 193,125 194,545 194,931 194,712 280,370 -3.53%
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 26.75% 8.01% 5.82% 104.20% 73.46% 152.61% 92.89% -
ROE 1.22% 0.42% 0.25% 2.62% 1.14% 3.35% 8.56% -
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 3.39 4.52 4.49 1.58 0.99 1.14 0.89 24.94%
EPS 0.88 0.29 0.16 1.65 0.73 1.74 0.81 1.38%
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 3.06 3.58 3.47 1.23 0.77 0.89 1.00 20.47%
EPS 0.80 0.23 0.12 1.28 0.57 1.36 0.91 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6506 0.5443 0.502 0.4904 0.4979 0.405 0.1061 35.25%
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 22.74 12.17 13.36 38.03 49.31 78.94 78.44 -18.63%
P/EPS 87.50 189.66 375.00 36.36 67.12 51.72 86.42 0.20%
EY 1.14 0.53 0.27 2.75 1.49 1.93 1.16 -0.28%
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 22.30 12.39 14.92 38.03 49.31 53.50 72.84 -17.88%
P/EPS 85.80 193.10 418.75 36.36 67.12 35.06 80.25 1.11%
EY 1.17 0.52 0.24 2.75 1.49 2.85 1.25 -1.09%
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