[FCW] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -85.44%
YoY- -90.37%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 6,121 7,649 8,947 8,673 3,069 1,937 2,220 18.39%
PBT 940 1,063 957 651 3,198 1,423 3,388 -19.22%
Tax 428 983 -240 -146 0 0 0 -
NP 1,368 2,046 717 505 3,198 1,423 3,388 -14.01%
-
NP to SH 1,339 1,988 574 309 3,210 1,423 3,388 -14.32%
-
Tax Rate -45.53% -92.47% 25.08% 22.43% 0.00% 0.00% 0.00% -
Total Cost 4,753 5,603 8,230 8,168 -129 514 -1,168 -
-
Net Worth 177,495 162,654 136,077 125,492 122,602 124,463 101,250 9.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 177,495 162,654 136,077 125,492 122,602 124,463 101,250 9.79%
NOSH 249,994 225,909 197,931 193,125 194,545 194,931 194,712 4.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 22.35% 26.75% 8.01% 5.82% 104.20% 73.46% 152.61% -
ROE 0.75% 1.22% 0.42% 0.25% 2.62% 1.14% 3.35% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.45 3.39 4.52 4.49 1.58 0.99 1.14 13.58%
EPS 0.53 0.88 0.29 0.16 1.65 0.73 1.74 -17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.6875 0.6498 0.6302 0.6385 0.52 5.32%
Adjusted Per Share Value based on latest NOSH - 193,125
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.45 3.06 3.58 3.47 1.23 0.77 0.89 18.36%
EPS 0.53 0.80 0.23 0.12 1.28 0.57 1.36 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6506 0.5443 0.502 0.4904 0.4979 0.405 9.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.815 0.77 0.55 0.60 0.60 0.49 0.90 -
P/RPS 33.29 22.74 12.17 13.36 38.03 49.31 78.94 -13.39%
P/EPS 152.16 87.50 189.66 375.00 36.36 67.12 51.72 19.68%
EY 0.66 1.14 0.53 0.27 2.75 1.49 1.93 -16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.07 0.80 0.92 0.95 0.77 1.73 -6.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 21/02/13 28/02/12 22/02/11 23/02/10 24/02/09 27/02/08 -
Price 0.975 0.755 0.56 0.67 0.60 0.49 0.61 -
P/RPS 39.82 22.30 12.39 14.92 38.03 49.31 53.50 -4.79%
P/EPS 182.03 85.80 193.10 418.75 36.36 67.12 35.06 31.55%
EY 0.55 1.17 0.52 0.24 2.75 1.49 2.85 -23.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.05 0.81 1.03 0.95 0.77 1.17 2.66%

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