[FCW] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -16.29%
YoY- 68.93%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,878 13,820 19,617 33,311 27,945 26,207 93,646 -31.25%
PBT -1,021 -1,291 -38,326 -24,268 -79,915 -28,035 -31,886 -43.63%
Tax -217 175 -42 -378 596 17,311 31,886 -
NP -1,238 -1,116 -38,368 -24,646 -79,319 -10,724 0 -
-
NP to SH -1,219 -1,060 -38,368 -24,646 -79,319 -27,132 -30,934 -41.65%
-
Tax Rate - - - - - - - -
Total Cost 11,116 14,936 57,985 57,957 107,264 36,931 93,646 -29.88%
-
Net Worth 26,523 37,000 28,176 52,667 63,062 79,866 106,750 -20.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 26,523 37,000 28,176 52,667 63,062 79,866 106,750 -20.70%
NOSH 280,370 370,000 281,764 219,448 185,477 185,736 194,444 6.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -12.53% -8.08% -195.59% -73.99% -283.84% -40.92% 0.00% -
ROE -4.60% -2.86% -136.17% -46.80% -125.78% -33.97% -28.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.52 3.74 6.96 15.18 15.07 14.11 48.16 -35.32%
EPS -0.43 -0.29 -13.62 -11.23 -42.76 -14.61 -15.91 -45.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.10 0.10 0.24 0.34 0.43 0.549 -25.39%
Adjusted Per Share Value based on latest NOSH - 219,448
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.95 5.53 7.85 13.32 11.18 10.48 37.46 -31.25%
EPS -0.49 -0.42 -15.35 -9.86 -31.73 -10.85 -12.37 -41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.148 0.1127 0.2107 0.2523 0.3195 0.427 -20.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 1.02 1.62 4.90 1.65 2.65 3.40 -
P/RPS 19.87 27.31 23.27 32.28 10.95 18.78 7.06 18.81%
P/EPS -161.00 -356.04 -11.90 -43.63 -3.86 -18.14 -21.37 39.99%
EY -0.62 -0.28 -8.41 -2.29 -25.92 -5.51 -4.68 -28.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 10.20 16.20 20.42 4.85 6.16 6.19 3.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 0.65 1.02 1.55 3.05 1.62 2.28 3.10 -
P/RPS 18.45 27.31 22.26 20.09 10.75 16.16 6.44 19.16%
P/EPS -149.50 -356.04 -11.38 -27.16 -3.79 -15.61 -19.49 40.41%
EY -0.67 -0.28 -8.79 -3.68 -26.40 -6.41 -5.13 -28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.87 10.20 15.50 12.71 4.76 5.30 5.65 3.31%

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