[FCW] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -69.1%
YoY- 166.13%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 8,450 8,426 7,342 6,294 1,567 2,902 1,332 36.02%
PBT 4,656 3,157 3,742 1,514 -1,515 11,971 1,131 26.57%
Tax 782 -102 -97 -689 15 0 -7 -
NP 5,438 3,055 3,645 825 -1,500 11,971 1,124 30.01%
-
NP to SH 5,365 3,009 3,652 992 -1,500 11,971 1,253 27.40%
-
Tax Rate -16.80% 3.23% 2.59% 45.51% - 0.00% 0.62% -
Total Cost 3,012 5,371 3,697 5,469 3,067 -9,069 208 56.05%
-
Net Worth 148,810 137,339 130,573 123,572 122,883 113,081 27,844 32.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 148,810 137,339 130,573 123,572 122,883 113,081 27,844 32.19%
NOSH 195,802 195,389 195,294 194,509 194,805 194,967 278,444 -5.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 64.36% 36.26% 49.65% 13.11% -95.72% 412.51% 84.38% -
ROE 3.61% 2.19% 2.80% 0.80% -1.22% 10.59% 4.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.32 4.31 3.76 3.24 0.80 1.49 0.48 44.17%
EPS 2.74 1.54 1.87 0.51 -0.77 6.14 0.45 35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.7029 0.6686 0.6353 0.6308 0.58 0.10 40.17%
Adjusted Per Share Value based on latest NOSH - 194,509
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.38 3.37 2.94 2.52 0.63 1.16 0.53 36.13%
EPS 2.15 1.20 1.46 0.40 -0.60 4.79 0.50 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5953 0.5494 0.5223 0.4943 0.4915 0.4523 0.1114 32.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.74 0.64 0.67 0.61 0.49 0.56 0.65 -
P/RPS 17.15 14.84 17.82 18.85 60.92 37.62 135.88 -29.15%
P/EPS 27.01 41.56 35.83 119.61 -63.64 9.12 144.44 -24.36%
EY 3.70 2.41 2.79 0.84 -1.57 10.96 0.69 32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 1.00 0.96 0.78 0.97 6.50 -27.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 25/05/11 27/05/10 25/05/09 12/05/08 31/05/07 -
Price 0.76 0.67 0.66 0.60 0.62 0.58 0.57 -
P/RPS 17.61 15.54 17.56 18.54 77.08 38.97 119.15 -27.26%
P/EPS 27.74 43.51 35.29 117.65 -80.52 9.45 126.67 -22.34%
EY 3.61 2.30 2.83 0.85 -1.24 10.59 0.79 28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.99 0.94 0.98 1.00 5.70 -25.15%

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